As of 2025-07-03, the Intrinsic Value of Cardinal Ethanol LLC (CRDE) is 35,222.99 USD. This CRDE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,007.00 USD, the upside of Cardinal Ethanol LLC is 120.00%.
The range of the Intrinsic Value is 26,512.69 - 52,833.54 USD
Based on its market price of 16,007.00 USD and our intrinsic valuation, Cardinal Ethanol LLC (CRDE) is undervalued by 120.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26,512.69 - 52,833.54 | 35,222.99 | 120.0% |
| DCF (Growth 10y) | 27,505.04 - 52,944.81 | 35,969.88 | 124.7% |
| DCF (EBITDA 5y) | 26,097.62 - 52,105.22 | 32,634.93 | 103.9% |
| DCF (EBITDA 10y) | 27,958.43 - 54,384.06 | 35,084.00 | 119.2% |
| Fair Value | 56,014.25 - 56,014.25 | 56,014.25 | 249.94% |
| P/E | 10,799.53 - 20,030.66 | 15,972.88 | -0.2% |
| EV/EBITDA | 19,539.76 - 41,765.15 | 24,755.73 | 54.7% |
| EPV | 35,425.18 - 58,898.94 | 47,162.06 | 194.6% |
| DDM - Stable | 17,023.46 - 45,190.24 | 31,106.87 | 94.3% |
| DDM - Multi | 20,591.46 - 42,024.32 | 27,580.04 | 72.3% |
| Market Cap (mil) | 233.80 |
| Beta | 0.03 |
| Outstanding shares (mil) | 0.01 |
| Enterprise Value (mil) | 256.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.34% |
| Cost of Debt | 4.57% |
| WACC | 6.88% |