As of 2025-05-07, the Intrinsic Value of Caseys General Stores Inc (CASY) is 938.66 USD. This CASY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 467.20 USD, the upside of Caseys General Stores Inc is 100.90%.
The range of the Intrinsic Value is 580.74 - 2,351.05 USD
Based on its market price of 467.20 USD and our intrinsic valuation, Caseys General Stores Inc (CASY) is undervalued by 100.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 580.74 - 2,351.05 | 938.66 | 100.9% |
| DCF (Growth 10y) | 715.78 - 2,664.70 | 1,112.34 | 138.1% |
| DCF (EBITDA 5y) | 435.31 - 661.81 | 538.01 | 15.2% |
| DCF (EBITDA 10y) | 562.99 - 852.00 | 690.85 | 47.9% |
| Fair Value | 289.44 - 289.44 | 289.44 | -38.05% |
| P/E | 273.10 - 381.00 | 326.69 | -30.1% |
| EV/EBITDA | 177.37 - 325.62 | 249.37 | -46.6% |
| EPV | 733.90 - 1,042.31 | 888.10 | 90.1% |
| DDM - Stable | 172.40 - 807.56 | 489.98 | 4.9% |
| DDM - Multi | 486.10 - 1,753.01 | 759.09 | 62.5% |
| Market Cap (mil) | 17,342.47 |
| Beta | 0.61 |
| Outstanding shares (mil) | 37.12 |
| Enterprise Value (mil) | 19,630.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.73% |
| Cost of Debt | 4.28% |
| WACC | 6.43% |