As of 2024-12-13, the Intrinsic Value of Conagra Brands Inc (CAG) is
29.45 USD. This CAG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.07 USD, the upside of Conagra Brands Inc is
4.90%.
The range of the Intrinsic Value is 13.78 - 83.09 USD
29.45 USD
Intrinsic Value
CAG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.78 - 83.09 |
29.45 |
4.9% |
| DCF (Growth 10y) |
16.56 - 83.45 |
31.77 |
13.2% |
| DCF (EBITDA 5y) |
6.82 - 12.13 |
8.87 |
-68.4% |
| DCF (EBITDA 10y) |
10.28 - 16.72 |
12.87 |
-54.1% |
| Fair Value |
5.18 - 5.18 |
5.18 |
-81.55% |
| P/E |
13.55 - 25.64 |
18.88 |
-32.8% |
| EV/EBITDA |
11.43 - 30.75 |
20.55 |
-26.8% |
| EPV |
29.95 - 43.57 |
36.76 |
30.9% |
| DDM - Stable |
12.66 - 48.82 |
30.74 |
9.5% |
| DDM - Multi |
11.20 - 29.38 |
15.76 |
-43.8% |
CAG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,396.97 |
| Beta |
-0.18 |
| Outstanding shares (mil) |
477.27 |
| Enterprise Value (mil) |
22,040.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.82% |
| Cost of Debt |
4.97% |
| WACC |
4.94% |