As of 2024-12-12, the Intrinsic Value of Campbell Soup Co (CPB) is
50.50 USD. This CPB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.00 USD, the upside of Campbell Soup Co is
17.40%.
The range of the Intrinsic Value is 34.20 - 81.22 USD
50.50 USD
Intrinsic Value
CPB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.20 - 81.22 |
50.50 |
17.4% |
| DCF (Growth 10y) |
41.07 - 90.38 |
58.23 |
35.4% |
| DCF (EBITDA 5y) |
25.74 - 33.86 |
29.60 |
-31.2% |
| DCF (EBITDA 10y) |
34.20 - 45.76 |
39.62 |
-7.9% |
| Fair Value |
47.63 - 47.63 |
47.63 |
10.76% |
| P/E |
40.39 - 45.45 |
44.12 |
2.6% |
| EV/EBITDA |
29.06 - 36.02 |
31.40 |
-27.0% |
| EPV |
37.57 - 58.16 |
47.86 |
11.3% |
| DDM - Stable |
21.41 - 50.56 |
35.99 |
-16.3% |
| DDM - Multi |
30.35 - 53.61 |
38.56 |
-10.3% |
CPB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,797.66 |
| Beta |
-0.08 |
| Outstanding shares (mil) |
297.62 |
| Enterprise Value (mil) |
19,873.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.81% |
| Cost of Debt |
4.47% |
| WACC |
4.94% |