CMC
Commercial Metals Co
Price:  
48.65 
USD
Volume:  
721,949.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMC Intrinsic Value

21.90 %
Upside

What is the intrinsic value of CMC?

As of 2025-06-13, the Intrinsic Value of Commercial Metals Co (CMC) is 59.30 USD. This CMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.65 USD, the upside of Commercial Metals Co is 21.90%.

The range of the Intrinsic Value is 48.43 - 76.65 USD

Is CMC undervalued or overvalued?

Based on its market price of 48.65 USD and our intrinsic valuation, Commercial Metals Co (CMC) is undervalued by 21.90%.

48.65 USD
Stock Price
59.30 USD
Intrinsic Value
Intrinsic Value Details

CMC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.43 - 76.65 59.30 21.9%
DCF (Growth 10y) 50.49 - 76.96 60.75 24.9%
DCF (EBITDA 5y) 53.65 - 77.57 65.22 34.1%
DCF (EBITDA 10y) 56.59 - 82.15 68.44 40.7%
Fair Value 16.18 - 16.18 16.18 -66.75%
P/E 13.69 - 84.88 42.88 -11.9%
EV/EBITDA 37.47 - 55.04 47.40 -2.6%
EPV 57.70 - 78.19 67.94 39.7%
DDM - Stable 4.39 - 9.07 6.73 -86.2%
DDM - Multi 44.63 - 67.42 53.41 9.8%

CMC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,497.45
Beta 1.25
Outstanding shares (mil) 113.00
Enterprise Value (mil) 5,933.82
Market risk premium 4.60%
Cost of Equity 9.37%
Cost of Debt 4.58%
WACC 8.35%