As of 2024-12-12, the Intrinsic Value of Compass Minerals International Inc (CMP) is
18.79 USD. This CMP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.59 USD, the upside of Compass Minerals International Inc is
38.30%.
The range of the Intrinsic Value is 11.50 - 30.82 USD
18.79 USD
Intrinsic Value
CMP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.50 - 30.82 |
18.79 |
38.3% |
| DCF (Growth 10y) |
13.70 - 32.62 |
20.88 |
53.6% |
| DCF (EBITDA 5y) |
2.98 - 13.54 |
7.67 |
-43.5% |
| DCF (EBITDA 10y) |
8.49 - 20.56 |
13.75 |
1.2% |
| Fair Value |
-28.40 - -28.40 |
-28.40 |
-308.95% |
| P/E |
(64.06) - 11.60 |
(31.69) |
-333.2% |
| EV/EBITDA |
(30.90) - 4.85 |
(16.35) |
-220.3% |
| EPV |
(3.95) - 1.57 |
(1.19) |
-108.7% |
| DDM - Stable |
(28.61) - (58.63) |
(43.62) |
-421.0% |
| DDM - Multi |
7.86 - 13.19 |
9.91 |
-27.1% |
CMP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
563.31 |
| Beta |
0.87 |
| Outstanding shares (mil) |
41.45 |
| Enterprise Value (mil) |
1,425.61 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.31% |
| Cost of Debt |
5.91% |
| WACC |
7.12% |