DY
Dycom Industries Inc
Price:  
167.14 
USD
Volume:  
627,623.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DY Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Dycom Industries Inc (DY) is 182.58 USD. This DY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.14 USD, the upside of Dycom Industries Inc is %.

The range of the Intrinsic Value is 139.52 - 261.07 USD

167.14 USD
Stock Price
182.58 USD
Intrinsic Value
Intrinsic Value Details

DY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 139.52 - 261.07 182.58 9.2%
DCF (Growth 10y) 179.11 - 315.29 227.86 36.3%
DCF (EBITDA 5y) 241.29 - 351.72 298.60 78.7%
DCF (EBITDA 10y) 267.34 - 403.96 334.24 100.0%
Fair Value 188.14 - 188.14 188.14 12.57%
P/E 163.46 - 203.95 177.46 6.2%
EV/EBITDA 156.48 - 240.00 198.02 18.5%
EPV 65.06 - 90.79 77.93 -53.4%
DDM - Stable 48.13 - 108.50 78.31 -53.1%
DDM - Multi 107.55 - 193.49 138.75 -17.0%

DY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,862.10
Beta 0.78
Outstanding shares (mil) 29.09
Enterprise Value (mil) 5,569.93
Market risk premium 4.60%
Cost of Equity 10.59%
Cost of Debt 4.72%
WACC 9.49%