As of 2024-10-03, the Intrinsic Value of Andersons Inc (ANDE) is
427.99 USD. This ANDE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.25 USD, the upside of Andersons Inc is
769.00%.
The range of the Intrinsic Value is 322.56 - 647.27 USD
427.99 USD
Intrinsic Value
ANDE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
322.56 - 647.27 |
427.99 |
769.0% |
DCF (Growth 10y) |
400.99 - 759.18 |
518.23 |
952.2% |
DCF (EBITDA 5y) |
277.84 - 356.82 |
317.67 |
545.0% |
DCF (EBITDA 10y) |
355.64 - 462.81 |
407.43 |
727.3% |
Fair Value |
75.17 - 75.17 |
75.17 |
52.63% |
P/E |
54.90 - 123.90 |
92.35 |
87.5% |
EV/EBITDA |
72.05 - 154.84 |
118.65 |
140.9% |
EPV |
59.06 - 76.86 |
67.96 |
38.0% |
DDM - Stable |
22.24 - 55.79 |
39.01 |
-20.8% |
DDM - Multi |
207.13 - 401.29 |
272.99 |
454.3% |
ANDE Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
1,677.95 |
Beta |
0.48 |
Outstanding shares (mil) |
34.07 |
Enterprise Value (mil) |
1,728.63 |
Market risk premium |
4.60% |
Cost of Equity |
9.16% |
Cost of Debt |
4.70% |
WACC |
7.62% |