FRPT
Freshpet Inc
Price:  
71.79 
USD
Volume:  
594,213.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FRPT Intrinsic Value

-50.70 %
Upside

What is the intrinsic value of FRPT?

As of 2025-07-06, the Intrinsic Value of Freshpet Inc (FRPT) is 35.36 USD. This FRPT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.79 USD, the upside of Freshpet Inc is -50.70%.

The range of the Intrinsic Value is 17.59 - 153.67 USD

Is FRPT undervalued or overvalued?

Based on its market price of 71.79 USD and our intrinsic valuation, Freshpet Inc (FRPT) is overvalued by 50.70%.

71.79 USD
Stock Price
35.36 USD
Intrinsic Value
Intrinsic Value Details

FRPT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.59 - 153.67 35.36 -50.7%
DCF (Growth 10y) 122.63 - 840.55 216.56 201.7%
DCF (EBITDA 5y) 152.62 - 204.25 179.67 150.3%
DCF (EBITDA 10y) 222.36 - 311.15 267.07 272.0%
Fair Value 1.60 - 1.60 1.60 -97.77%
P/E 8.71 - 48.67 28.08 -60.9%
EV/EBITDA 30.33 - 102.62 61.56 -14.3%
EPV (51.70) - (63.82) (57.76) -180.5%
DDM - Stable 5.26 - 42.95 24.11 -66.4%
DDM - Multi 94.80 - 598.85 163.46 127.7%

FRPT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,501.92
Beta 0.97
Outstanding shares (mil) 48.78
Enterprise Value (mil) 3,685.45
Market risk premium 4.60%
Cost of Equity 6.47%
Cost of Debt 5.08%
WACC 6.31%