As of 2024-12-15, the Intrinsic Value of A-Mark Precious Metals Inc (AMRK) is
834.29 USD. This AMRK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.42 USD, the upside of A-Mark Precious Metals Inc is
2,835.60%.
The range of the Intrinsic Value is 496.97 - 2,418.26 USD
834.29 USD
Intrinsic Value
AMRK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
496.97 - 2,418.26 |
834.29 |
2835.6% |
| DCF (Growth 10y) |
784.87 - 3,665.08 |
1,293.26 |
4450.5% |
| DCF (EBITDA 5y) |
354.02 - 686.74 |
454.98 |
1500.9% |
| DCF (EBITDA 10y) |
608.76 - 1,182.14 |
788.92 |
2675.9% |
| Fair Value |
63.31 - 63.31 |
63.31 |
122.77% |
| P/E |
29.22 - 218.02 |
75.23 |
164.7% |
| EV/EBITDA |
(12.59) - 146.32 |
29.12 |
2.5% |
| EPV |
44.58 - 102.14 |
73.36 |
158.1% |
| DDM - Stable |
28.01 - 94.31 |
61.16 |
115.2% |
| DDM - Multi |
501.77 - 1,292.76 |
720.59 |
2435.5% |
AMRK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
658.78 |
| Beta |
-0.38 |
| Outstanding shares (mil) |
23.18 |
| Enterprise Value (mil) |
1,540.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.37% |
| Cost of Debt |
6.65% |
| WACC |
5.88% |