FRPT
Freshpet Inc
Price:  
130.46 
USD
Volume:  
426,307.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FRPT Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Freshpet Inc (FRPT) is 50.33 USD. This FRPT valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 130.46 USD, the upside of Freshpet Inc is %.

The range of the Intrinsic Value is 28.76 - 120.27 USD

130.46 USD
Stock Price
50.33 USD
Intrinsic Value
Intrinsic Value Details

FRPT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (56.68) - (23.22) (31.12) -123.9%
DCF (Growth 10y) 28.76 - 120.27 50.33 -61.4%
DCF (EBITDA 5y) 110.09 - 146.35 136.14 4.4%
DCF (EBITDA 10y) 165.54 - 235.58 210.83 61.6%
Fair Value 1.00 - 1.00 1.00 -99.23%
P/E 4.14 - 5.50 5.06 -96.1%
EV/EBITDA 18.08 - 86.22 52.95 -59.4%
EPV (44.07) - (54.55) (49.31) -137.8%
DDM - Stable 2.91 - 18.66 10.79 -91.7%
DDM - Multi 38.41 - 191.96 64.08 -50.9%

FRPT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,318.18
Beta 1.04
Outstanding shares (mil) 48.43
Enterprise Value (mil) 6,480.74
Market risk premium 4.60%
Cost of Equity 6.89%
Cost of Debt 16.69%
WACC 7.52%