CPB
Campbell Soup Co
Price:  
42.79 
USD
Volume:  
3,536,665.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPB Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Campbell Soup Co (CPB) is 49.59 USD. This CPB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.79 USD, the upside of Campbell Soup Co is %.

The range of the Intrinsic Value is 35.66 - 72.97 USD

42.79 USD
Stock Price
49.59 USD
Intrinsic Value
Intrinsic Value Details

CPB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.66 - 72.97 49.59 15.9%
DCF (Growth 10y) 45.53 - 86.31 60.81 42.1%
DCF (EBITDA 5y) 38.20 - 46.48 42.03 -1.8%
DCF (EBITDA 10y) 47.65 - 60.66 53.66 25.4%
Fair Value 61.98 - 61.98 61.98 44.84%
P/E 45.17 - 61.23 53.40 24.8%
EV/EBITDA 34.16 - 44.82 39.57 -7.5%
EPV 26.69 - 42.06 34.38 -19.7%
DDM - Stable 22.67 - 46.99 34.83 -18.6%
DDM - Multi 37.70 - 59.40 46.01 7.5%

CPB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,755.70
Beta 0.18
Outstanding shares (mil) 298.10
Enterprise Value (mil) 19,827.70
Market risk premium 4.60%
Cost of Equity 7.20%
Cost of Debt 4.62%
WACC 6.22%