As of 2024-12-15, the Intrinsic Value of Dycom Industries Inc (DY) is
225.38 USD. This DY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 179.48 USD, the upside of Dycom Industries Inc is
25.60%.
The range of the Intrinsic Value is 162.52 - 353.52 USD
225.38 USD
Intrinsic Value
DY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
162.52 - 353.52 |
225.38 |
25.6% |
| DCF (Growth 10y) |
262.92 - 532.97 |
352.40 |
96.3% |
| DCF (EBITDA 5y) |
337.73 - 461.53 |
386.97 |
115.6% |
| DCF (EBITDA 10y) |
411.13 - 591.06 |
484.00 |
169.7% |
| Fair Value |
192.58 - 192.58 |
192.58 |
7.30% |
| P/E |
195.20 - 246.81 |
212.67 |
18.5% |
| EV/EBITDA |
182.61 - 295.38 |
238.97 |
33.1% |
| EPV |
55.67 - 81.34 |
68.51 |
-61.8% |
| DDM - Stable |
58.42 - 145.97 |
102.20 |
-43.1% |
| DDM - Multi |
172.19 - 335.80 |
227.80 |
26.9% |
DY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,237.23 |
| Beta |
1.16 |
| Outstanding shares (mil) |
29.18 |
| Enterprise Value (mil) |
6,305.39 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.99% |
| Cost of Debt |
4.57% |
| WACC |
9.17% |