As of 2024-12-12, the Intrinsic Value of Berry Global Group Inc (BERY) is
82.58 USD. This BERY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.77 USD, the upside of Berry Global Group Inc is
20.10%.
The range of the Intrinsic Value is 39.38 - 205.68 USD
82.58 USD
Intrinsic Value
BERY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.38 - 205.68 |
82.58 |
20.1% |
| DCF (Growth 10y) |
50.85 - 218.41 |
94.76 |
37.8% |
| DCF (EBITDA 5y) |
45.77 - 77.62 |
60.74 |
-11.7% |
| DCF (EBITDA 10y) |
56.74 - 99.05 |
76.03 |
10.6% |
| Fair Value |
34.43 - 34.43 |
34.43 |
-49.94% |
| P/E |
67.93 - 89.15 |
81.56 |
18.6% |
| EV/EBITDA |
53.86 - 126.54 |
84.70 |
23.2% |
| EPV |
93.58 - 162.93 |
128.25 |
86.5% |
| DDM - Stable |
35.75 - 89.83 |
62.79 |
-8.7% |
| DDM - Multi |
40.48 - 77.48 |
53.02 |
-22.9% |
BERY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,881.04 |
| Beta |
0.47 |
| Outstanding shares (mil) |
114.60 |
| Enterprise Value (mil) |
15,101.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.66% |
| Cost of Debt |
5.50% |
| WACC |
6.54% |