As of 2024-07-27, the Intrinsic Value of Calavo Growers Inc (CVGW) is
58.71 USD. This CVGW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.60 USD, the upside of Calavo Growers Inc is
%.
The range of the Intrinsic Value is 33.78 - 225.77 USD
58.71 USD
Intrinsic Value
CVGW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.78 - 225.77 |
58.71 |
148.8% |
| DCF (Growth 10y) |
40.97 - 252.40 |
68.60 |
190.7% |
| DCF (EBITDA 5y) |
29.14 - 34.20 |
31.11 |
31.8% |
| DCF (EBITDA 10y) |
36.26 - 45.50 |
40.11 |
70.0% |
| Fair Value |
-0.42 - -0.42 |
-0.42 |
-101.77% |
| P/E |
(0.90) - 7.44 |
2.64 |
-88.8% |
| EV/EBITDA |
9.47 - 17.82 |
13.59 |
-42.4% |
| EPV |
5.16 - 8.46 |
6.81 |
-71.1% |
| DDM - Stable |
(1.25) - (8.50) |
(4.87) |
-120.7% |
| DDM - Multi |
29.81 - 157.11 |
50.07 |
112.2% |
CVGW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
420.08 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
17.80 |
| Enterprise Value (mil) |
467.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.28% |
| Cost of Debt |
9.44% |
| WACC |
6.34% |