As of 2025-07-01, the Intrinsic Value of Central Garden & Pet Co (CENT) is 23.49 USD. This CENT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.18 USD, the upside of Central Garden & Pet Co is -33.20%.
The range of the Intrinsic Value is 14.12 - 46.94 USD
Based on its market price of 35.18 USD and our intrinsic valuation, Central Garden & Pet Co (CENT) is overvalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.12 - 46.94 | 23.49 | -33.2% |
| DCF (Growth 10y) | 17.11 - 49.84 | 26.55 | -24.5% |
| DCF (EBITDA 5y) | 22.61 - 29.34 | 26.56 | -24.5% |
| DCF (EBITDA 10y) | 23.22 - 32.88 | 28.29 | -19.6% |
| Fair Value | 9.72 - 9.72 | 9.72 | -72.38% |
| P/E | 34.61 - 54.80 | 43.22 | 22.9% |
| EV/EBITDA | 28.56 - 39.26 | 34.40 | -2.2% |
| EPV | 30.12 - 47.47 | 38.79 | 10.3% |
| DDM - Stable | 13.79 - 42.75 | 28.27 | -19.6% |
| DDM - Multi | 13.54 - 33.83 | 19.48 | -44.6% |
| Market Cap (mil) | 2,230.76 |
| Beta | 0.35 |
| Outstanding shares (mil) | 63.41 |
| Enterprise Value (mil) | 2,904.93 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.98% |
| Cost of Debt | 5.39% |
| WACC | 7.32% |