CASY
Caseys General Stores Inc
Price:  
343.14 
USD
Volume:  
185,665.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CASY Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Caseys General Stores Inc (CASY) is 876.67 USD. This CASY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 343.14 USD, the upside of Caseys General Stores Inc is %.

The range of the Intrinsic Value is 598.42 - 1,645.09 USD

343.14 USD
Stock Price
876.67 USD
Intrinsic Value
Intrinsic Value Details

CASY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 598.42 - 1,645.09 876.67 155.5%
DCF (Growth 10y) 918.34 - 2,390.78 1,311.63 282.2%
DCF (EBITDA 5y) 403.06 - 508.81 475.65 38.6%
DCF (EBITDA 10y) 657.46 - 843.95 771.60 124.9%
Fair Value 132.88 - 132.88 132.88 -61.27%
P/E 169.22 - 279.22 233.27 -32.0%
EV/EBITDA 122.88 - 263.31 188.22 -45.1%
EPV 770.27 - 1,036.13 903.20 163.2%
DDM - Stable 144.62 - 489.36 316.99 -7.6%
DDM - Multi 511.78 - 1,327.42 736.54 114.6%

CASY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,703.04
Beta 0.37
Outstanding shares (mil) 37.02
Enterprise Value (mil) 14,162.02
Market risk premium 4.60%
Cost of Equity 6.25%
Cost of Debt 4.34%
WACC 5.91%