As of 2024-12-15, the Intrinsic Value of Caseys General Stores Inc (CASY) is
944.04 USD. This CASY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 425.27 USD, the upside of Caseys General Stores Inc is
122.00%.
The range of the Intrinsic Value is 567.93 - 2,629.34 USD
944.04 USD
Intrinsic Value
CASY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
567.93 - 2,629.34 |
944.04 |
122.0% |
| DCF (Growth 10y) |
687.63 - 2,917.32 |
1,097.18 |
158.0% |
| DCF (EBITDA 5y) |
367.41 - 544.43 |
465.22 |
9.4% |
| DCF (EBITDA 10y) |
486.10 - 715.89 |
604.74 |
42.2% |
| Fair Value |
289.35 - 289.35 |
289.35 |
-31.96% |
| P/E |
242.45 - 379.33 |
310.02 |
-27.1% |
| EV/EBITDA |
138.11 - 352.46 |
243.10 |
-42.8% |
| EPV |
748.67 - 1,082.96 |
915.81 |
115.3% |
| DDM - Stable |
176.52 - 923.90 |
550.21 |
29.4% |
| DDM - Multi |
474.07 - 1,922.29 |
759.81 |
78.7% |
CASY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,786.02 |
| Beta |
0.50 |
| Outstanding shares (mil) |
37.12 |
| Enterprise Value (mil) |
18,141.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.56% |
| Cost of Debt |
4.28% |
| WACC |
6.25% |