CMP
Compass Minerals International Inc
Price:  
22.04 
USD
Volume:  
274,312.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMP Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Compass Minerals International Inc (CMP) is 36.44 USD. This CMP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.04 USD, the upside of Compass Minerals International Inc is %.

The range of the Intrinsic Value is 18.38 - 89.70 USD

22.04 USD
Stock Price
36.44 USD
Intrinsic Value
Intrinsic Value Details

CMP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.38 - 89.70 36.44 65.3%
DCF (Growth 10y) 25.39 - 104.17 45.59 106.8%
DCF (EBITDA 5y) 21.56 - 40.95 32.34 46.7%
DCF (EBITDA 10y) 27.57 - 56.15 41.53 88.4%
Fair Value -7.18 - -7.18 -7.18 -132.57%
P/E (8.56) - 10.48 0.75 -96.6%
EV/EBITDA (0.54) - 9.42 5.56 -74.8%
EPV (8.81) - 0.23 (4.29) -119.5%
DDM - Stable (8.41) - (20.81) (14.61) -166.3%
DDM - Multi 17.42 - 35.00 23.42 6.3%

CMP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 910.47
Beta 1.50
Outstanding shares (mil) 41.31
Enterprise Value (mil) 1,785.87
Market risk premium 4.60%
Cost of Equity 11.08%
Cost of Debt 10.76%
WACC 8.75%