As of 2024-12-14, the Intrinsic Value of Fresh Del Monte Produce Inc (FDP) is
240.84 USD. This FDP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.99 USD, the upside of Fresh Del Monte Produce Inc is
608.60%.
The range of the Intrinsic Value is 137.15 - 1,038.36 USD
240.84 USD
Intrinsic Value
FDP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
137.15 - 1,038.36 |
240.84 |
608.6% |
| DCF (Growth 10y) |
163.83 - 1,136.02 |
276.18 |
712.5% |
| DCF (EBITDA 5y) |
37.27 - 59.11 |
48.50 |
42.7% |
| DCF (EBITDA 10y) |
64.33 - 91.58 |
77.82 |
129.0% |
| Fair Value |
7.98 - 7.98 |
7.98 |
-76.53% |
| P/E |
2.48 - 23.65 |
9.90 |
-70.9% |
| EV/EBITDA |
10.74 - 23.30 |
17.76 |
-47.8% |
| EPV |
32.43 - 43.61 |
38.02 |
11.9% |
| DDM - Stable |
4.74 - 31.22 |
17.98 |
-47.1% |
| DDM - Multi |
119.99 - 509.78 |
183.98 |
441.3% |
FDP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,629.48 |
| Beta |
-0.28 |
| Outstanding shares (mil) |
47.94 |
| Enterprise Value (mil) |
1,854.98 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.32% |
| Cost of Debt |
4.40% |
| WACC |
5.78% |