As of 2025-07-04, the Intrinsic Value of Dycom Industries Inc (DY) is 180.94 USD. This DY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 250.27 USD, the upside of Dycom Industries Inc is -27.70%.
The range of the Intrinsic Value is 132.97 - 272.11 USD
Based on its market price of 250.27 USD and our intrinsic valuation, Dycom Industries Inc (DY) is overvalued by 27.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 132.97 - 272.11 | 180.94 | -27.7% |
| DCF (Growth 10y) | 207.85 - 401.21 | 275.05 | 9.9% |
| DCF (EBITDA 5y) | 344.47 - 455.06 | 403.66 | 61.3% |
| DCF (EBITDA 10y) | 399.39 - 574.66 | 486.22 | 94.3% |
| Fair Value | 200.47 - 200.47 | 200.47 | -19.90% |
| P/E | 207.69 - 262.23 | 244.67 | -2.2% |
| EV/EBITDA | 215.42 - 343.75 | 282.14 | 12.7% |
| EPV | 60.34 - 89.19 | 74.77 | -70.1% |
| DDM - Stable | 50.19 - 119.56 | 84.87 | -66.1% |
| DDM - Multi | 136.95 - 260.84 | 180.35 | -27.9% |
| Market Cap (mil) | 7,237.81 |
| Beta | 1.15 |
| Outstanding shares (mil) | 28.92 |
| Enterprise Value (mil) | 8,254.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.61% |
| Cost of Debt | 5.17% |
| WACC | 10.71% |