As of 2024-07-27, the Intrinsic Value of DXP Enterprises Inc (DXPE) is
62.99 USD. This DXPE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.22 USD, the upside of DXP Enterprises Inc is
%.
The range of the Intrinsic Value is 46.79 - 89.77 USD
62.99 USD
Intrinsic Value
DXPE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.79 - 89.77 |
62.99 |
18.4% |
| DCF (Growth 10y) |
63.67 - 116.66 |
83.71 |
57.3% |
| DCF (EBITDA 5y) |
43.24 - 61.63 |
52.12 |
-2.1% |
| DCF (EBITDA 10y) |
61.13 - 89.88 |
74.40 |
39.8% |
| Fair Value |
98.30 - 98.30 |
98.30 |
84.71% |
| P/E |
27.92 - 50.14 |
36.37 |
-31.7% |
| EV/EBITDA |
39.60 - 53.97 |
48.72 |
-8.5% |
| EPV |
28.06 - 50.10 |
39.08 |
-26.6% |
| DDM - Stable |
21.12 - 42.69 |
31.91 |
-40.0% |
| DDM - Multi |
25.99 - 43.41 |
32.73 |
-38.5% |
DXPE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
847.79 |
| Beta |
0.68 |
| Outstanding shares (mil) |
15.93 |
| Enterprise Value (mil) |
1,233.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.16% |
| Cost of Debt |
6.46% |
| WACC |
8.57% |