As of 2024-12-11, the Intrinsic Value of Central Garden & Pet Co (CENT) is
90.76 USD. This CENT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.02 USD, the upside of Central Garden & Pet Co is
121.20%.
The range of the Intrinsic Value is 60.33 - 179.44 USD
90.76 USD
Intrinsic Value
CENT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.33 - 179.44 |
90.76 |
121.2% |
| DCF (Growth 10y) |
85.44 - 238.79 |
124.84 |
204.3% |
| DCF (EBITDA 5y) |
66.14 - 89.02 |
71.45 |
74.2% |
| DCF (EBITDA 10y) |
88.09 - 122.62 |
97.94 |
138.8% |
| Fair Value |
8.01 - 8.01 |
8.01 |
-80.48% |
| P/E |
30.78 - 62.31 |
44.44 |
8.3% |
| EV/EBITDA |
40.82 - 66.76 |
47.02 |
14.6% |
| EPV |
37.59 - 54.03 |
45.81 |
11.7% |
| DDM - Stable |
16.01 - 58.98 |
37.50 |
-8.6% |
| DDM - Multi |
46.97 - 138.17 |
70.56 |
72.0% |
CENT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,765.57 |
| Beta |
0.59 |
| Outstanding shares (mil) |
67.42 |
| Enterprise Value (mil) |
3,202.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.72% |
| Cost of Debt |
5.39% |
| WACC |
5.95% |