FIVE
Five Below Inc
Price:  
129.60 
USD
Volume:  
747,645.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FIVE Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Five Below Inc (FIVE) is 237.21 USD. This FIVE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.60 USD, the upside of Five Below Inc is %.

The range of the Intrinsic Value is 154.73 - 556.81 USD

129.60 USD
Stock Price
237.21 USD
Intrinsic Value
Intrinsic Value Details

FIVE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 154.73 - 556.81 237.21 83.0%
DCF (Growth 10y) 192.05 - 654.29 287.38 121.7%
DCF (EBITDA 5y) 105.94 - 162.24 127.52 -1.6%
DCF (EBITDA 10y) 141.21 - 213.53 169.07 30.5%
Fair Value 133.42 - 133.42 133.42 2.95%
P/E 44.49 - 72.60 54.49 -58.0%
EV/EBITDA 50.97 - 103.40 71.24 -45.0%
EPV 61.67 - 79.64 70.66 -45.5%
DDM - Stable 46.28 - 166.76 106.52 -17.8%
DDM - Multi 74.49 - 217.50 112.05 -13.5%

FIVE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,159.10
Beta 0.41
Outstanding shares (mil) 55.24
Enterprise Value (mil) 6,979.35
Market risk premium 4.60%
Cost of Equity 8.59%
Cost of Debt 4.62%
WACC 6.06%