As of 2024-12-12, the Intrinsic Value of Daseke Inc (DSKE) is
8.57 USD. This DSKE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.29 USD, the upside of Daseke Inc is
3.40%.
The range of the Intrinsic Value is 2.21 - 26.25 USD
DSKE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.21 - 26.25 |
8.57 |
3.4% |
| DCF (Growth 10y) |
5.36 - 33.57 |
12.91 |
55.8% |
| DCF (EBITDA 5y) |
3.63 - 9.65 |
6.34 |
-23.5% |
| DCF (EBITDA 10y) |
6.35 - 16.53 |
10.71 |
29.2% |
| Fair Value |
-9.38 - -9.38 |
-9.38 |
-213.09% |
| P/E |
(3.96) - 1.01 |
(1.82) |
-122.0% |
| EV/EBITDA |
(0.54) - 11.28 |
5.48 |
-33.9% |
| EPV |
38.59 - 75.74 |
57.16 |
589.6% |
| DDM - Stable |
(2.04) - (4.42) |
(3.23) |
-139.0% |
| DDM - Multi |
3.71 - 6.50 |
4.74 |
-42.8% |
DSKE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
391.29 |
| Beta |
2.10 |
| Outstanding shares (mil) |
47.20 |
| Enterprise Value (mil) |
968.89 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.25% |
| Cost of Debt |
10.78% |
| WACC |
9.53% |