As of 2024-09-10, the Intrinsic Value of Fresh Del Monte Produce Inc (FDP) is
224.68 USD. This FDP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.51 USD, the upside of Fresh Del Monte Produce Inc is
%.
The range of the Intrinsic Value is 137.66 - 628.98 USD
224.68 USD
Intrinsic Value
FDP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
137.66 - 628.98 |
224.68 |
688.1% |
| DCF (Growth 10y) |
169.45 - 712.34 |
265.99 |
833.0% |
| DCF (EBITDA 5y) |
38.33 - 57.87 |
49.30 |
72.9% |
| DCF (EBITDA 10y) |
66.98 - 91.30 |
80.05 |
180.8% |
| Fair Value |
-9.60 - -9.60 |
-9.60 |
-133.66% |
| P/E |
(1.90) - 17.71 |
5.16 |
-81.9% |
| EV/EBITDA |
6.42 - 20.35 |
14.91 |
-47.7% |
| EPV |
34.59 - 44.46 |
39.53 |
38.6% |
| DDM - Stable |
(5.71) - (26.63) |
(16.17) |
-156.7% |
| DDM - Multi |
97.49 - 349.88 |
152.08 |
433.4% |
FDP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,366.77 |
| Beta |
-0.66 |
| Outstanding shares (mil) |
47.94 |
| Enterprise Value (mil) |
1,620.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.00% |
| Cost of Debt |
4.47% |
| WACC |
5.48% |