As of 2024-12-12, the Intrinsic Value of Core-Mark Holding Company Inc (CORE) is
10.62 USD. This CORE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.65 USD, the upside of Core-Mark Holding Company Inc is
-76.70%.
The range of the Intrinsic Value is 5.56 - 21.51 USD
10.62 USD
Intrinsic Value
CORE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.56 - 21.51 |
10.62 |
-76.7% |
| DCF (Growth 10y) |
4.05 - 15.61 |
7.77 |
-83.0% |
| DCF (EBITDA 5y) |
10.31 - 17.26 |
13.87 |
-69.6% |
| DCF (EBITDA 10y) |
9.68 - 17.41 |
13.44 |
-70.6% |
| Fair Value |
7.30 - 7.30 |
7.30 |
-84.00% |
| P/E |
15.69 - 22.41 |
19.08 |
-58.2% |
| EV/EBITDA |
12.97 - 25.51 |
17.71 |
-61.2% |
| EPV |
11.91 - 19.30 |
15.61 |
-65.8% |
| DDM - Stable |
11.34 - 30.02 |
20.68 |
-54.7% |
| DDM - Multi |
12.62 - 25.18 |
16.73 |
-63.4% |
CORE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,062.54 |
| Beta |
0.37 |
| Outstanding shares (mil) |
45.18 |
| Enterprise Value (mil) |
2,518.44 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.70% |
| Cost of Debt |
4.25% |
| WACC |
7.80% |