CMC
Commercial Metals Co
Price:  
54.69 
USD
Volume:  
578,121.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMC Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Commercial Metals Co (CMC) is 74.74 USD. This CMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.69 USD, the upside of Commercial Metals Co is %.

The range of the Intrinsic Value is 62.57 - 93.37 USD

54.69 USD
Stock Price
74.74 USD
Intrinsic Value
Intrinsic Value Details

CMC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 62.57 - 93.37 74.74 36.7%
DCF (Growth 10y) 80.69 - 121.09 96.69 76.8%
DCF (EBITDA 5y) 60.66 - 84.42 71.92 31.5%
DCF (EBITDA 10y) 77.63 - 109.58 92.16 68.5%
Fair Value 166.31 - 166.31 166.31 204.10%
P/E 58.88 - 80.90 73.08 33.6%
EV/EBITDA 42.02 - 64.04 50.71 -7.3%
EPV 46.99 - 64.46 55.72 1.9%
DDM - Stable 38.28 - 75.81 57.04 4.3%
DDM - Multi 47.50 - 76.16 58.74 7.4%

CMC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,365.37
Beta 1.42
Outstanding shares (mil) 116.39
Enterprise Value (mil) 6,815.24
Market risk premium 4.60%
Cost of Equity 10.53%
Cost of Debt 4.67%
WACC 9.46%