ANDE
Andersons Inc
Price:  
51.47 
USD
Volume:  
118,196.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ANDE Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Andersons Inc (ANDE) is 67.43 USD. This ANDE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.47 USD, the upside of Andersons Inc is %.

The range of the Intrinsic Value is 48.04 - 108.62 USD

51.47 USD
Stock Price
67.43 USD
Intrinsic Value
Intrinsic Value Details

ANDE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.04 - 108.62 67.43 31.0%
DCF (Growth 10y) 51.14 - 105.23 68.58 33.2%
DCF (EBITDA 5y) 51.03 - 81.79 63.04 22.5%
DCF (EBITDA 10y) 54.20 - 84.20 65.98 28.2%
Fair Value 89.18 - 89.18 89.18 73.27%
P/E 48.61 - 83.69 60.37 17.3%
EV/EBITDA 61.32 - 98.09 78.53 52.6%
EPV 61.45 - 77.75 69.60 35.2%
DDM - Stable 32.35 - 81.54 56.95 10.6%
DDM - Multi 36.62 - 70.10 47.94 -6.9%

ANDE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,752.55
Beta 0.28
Outstanding shares (mil) 34.05
Enterprise Value (mil) 2,062.59
Market risk premium 4.60%
Cost of Equity 7.83%
Cost of Debt 4.79%
WACC 6.69%