FIVE
Five Below Inc
Price:  
113.76 
USD
Volume:  
1,417,377.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FIVE Intrinsic Value

69.50 %
Upside

What is the intrinsic value of FIVE?

As of 2025-05-29, the Intrinsic Value of Five Below Inc (FIVE) is 192.81 USD. This FIVE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.76 USD, the upside of Five Below Inc is 69.50%.

The range of the Intrinsic Value is 134.73 - 360.29 USD

Is FIVE undervalued or overvalued?

Based on its market price of 113.76 USD and our intrinsic valuation, Five Below Inc (FIVE) is undervalued by 69.50%.

113.76 USD
Stock Price
192.81 USD
Intrinsic Value
Intrinsic Value Details

FIVE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 134.73 - 360.29 192.81 69.5%
DCF (Growth 10y) 190.04 - 493.46 268.60 136.1%
DCF (EBITDA 5y) 135.68 - 161.71 153.17 34.6%
DCF (EBITDA 10y) 178.74 - 223.24 205.07 80.3%
Fair Value 82.53 - 82.53 82.53 -27.45%
P/E 45.61 - 80.73 55.24 -51.4%
EV/EBITDA 64.03 - 106.68 85.26 -25.0%
EPV 58.57 - 77.65 68.11 -40.1%
DDM - Stable 34.61 - 112.55 73.58 -35.3%
DDM - Multi 77.38 - 205.97 113.74 -0.0%

FIVE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,262.49
Beta 1.86
Outstanding shares (mil) 55.05
Enterprise Value (mil) 5,930.77
Market risk premium 4.60%
Cost of Equity 8.50%
Cost of Debt 4.48%
WACC 5.94%