CORE
Core-Mark Holding Company Inc
Price:  
45.65 
USD
Volume:  
2,216,383.00
United States | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CORE Intrinsic Value

%
Upside

As of 2024-05-19, 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 %.

The range of the Intrinsic Value is 5.56 - 21.51 USD

45.65 USD
Stock Price
10.62 USD
Intrinsic Value
Intrinsic Value Details

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) 8.11 - 17.40 12.28 -73.1%
DCF (EBITDA 10y) 8.00 - 17.53 12.16 -73.4%
Fair Value 7.30 - 7.30 7.30 -84.00%
P/E 14.73 - 22.58 17.79 -61.0%
EV/EBITDA 13.57 - 25.73 19.19 -58.0%
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%