As of 2024-12-13, the Intrinsic Value of DMC Global Inc (BOOM) is
14.18 USD. This BOOM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.46 USD, the upside of DMC Global Inc is
90.10%.
The range of the Intrinsic Value is 11.39 - 18.67 USD
14.18 USD
Intrinsic Value
BOOM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.39 - 18.67 |
14.18 |
90.1% |
| DCF (Growth 10y) |
15.99 - 25.82 |
19.77 |
165.0% |
| DCF (EBITDA 5y) |
15.42 - 23.50 |
19.29 |
158.6% |
| DCF (EBITDA 10y) |
17.56 - 26.81 |
21.82 |
192.5% |
| Fair Value |
-111.61 - -111.61 |
-111.61 |
-1,596.10% |
| P/E |
(31.88) - 15.54 |
(12.87) |
-272.5% |
| EV/EBITDA |
(20.38) - 40.86 |
(0.29) |
-103.9% |
| EPV |
17.36 - 24.64 |
21.00 |
181.5% |
| DDM - Stable |
(26.56) - (49.94) |
(38.25) |
-612.7% |
| DDM - Multi |
9.05 - 13.60 |
10.90 |
46.0% |
BOOM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
149.42 |
| Beta |
1.33 |
| Outstanding shares (mil) |
20.03 |
| Enterprise Value (mil) |
209.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.41% |
| Cost of Debt |
5.50% |
| WACC |
7.46% |