As of 2025-07-03, the Intrinsic Value of Caseys General Stores Inc (CASY) is 589.01 USD. This CASY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 510.92 USD, the upside of Caseys General Stores Inc is 15.3%.

The range of the Intrinsic Value is 470.93 - 779.45 USD.

Is CASY undervalued or overvalued?

Based on its market price of 510.92 USD and our intrinsic valuation, Caseys General Stores Inc (CASY) is undervalued by 15.3%.

510.92 USD

Stock Price

589.01 USD

Intrinsic Value

Intrinsic Value Details

CASY Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	470.93 - 779.45	589.01	15.3%
DCF (Growth Exit 10Y)	657 - 1,064.4	813.42	59.2%
DCF (EBITDA Exit 5Y)	419.07 - 565.54	485.54	-5.0%
DCF (EBITDA Exit 10Y)	593.68 - 807.41	689.43	34.9%
Peter Lynch Fair Value	235.07 - 235.07	235.07	-53.99%
P/E Multiples	270.9 - 384.65	328.80	-35.6%
EV/EBITDA Multiples	168.85 - 331.27	226.59	-55.7%
Earnings Power Value	793.69 - 1,045.48	919.58	80.0%
Dividend Discount Model - Stable	131.29 - 270.29	200.79	-60.7%
Dividend Discount Model - Multi Stages	373.61 - 610.78	464.72	-9.0%

CASY Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Kroger Co	62.46 - 118.14	82.82	17.9%
Metro Inc	147.18 - 490.3	228.57	113.7%
Sprouts Farmers Market Inc	129.82 - 322.11	182.45	14.1%
Etablissementen Franz Colruyt NV	37.72 - 67.06	48.30	30.0%
Weis Markets Inc	55.9 - 91.13	68.60	-9.3%
North West Company Inc	45.51 - 84.47	59.44	23.1%
Ingles Markets Inc	58.98 - 94.43	72.83	9.1%
Natural Grocers By Vitamin Cottage Inc	21.76 - 36.18	27.13	-31.5%
Village Super Market Inc	37.8 - 57.83	45.46	16.7%

CASY Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	18,965
Beta	0.49
Outstanding shares (mil)	37
Enterprise Value (mil)	21,147

Market risk premium	5.1%
Cost of Equity	7.35%
Cost of Debt	4.45%
WACC	6.9%