As of 2024-07-27, the Intrinsic Value of Freshpet Inc (FRPT) is
52.16 USD. This FRPT valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 117.94 USD, the upside of Freshpet Inc is
%.
The range of the Intrinsic Value is 29.40 - 130.15 USD
52.16 USD
Intrinsic Value
FRPT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(60.16) - (23.43) |
(31.75) |
-126.9% |
| DCF (Growth 10y) |
29.40 - 130.15 |
52.16 |
-55.8% |
| DCF (EBITDA 5y) |
107.04 - 147.87 |
131.58 |
11.6% |
| DCF (EBITDA 10y) |
161.83 - 239.18 |
205.09 |
73.9% |
| Fair Value |
1.00 - 1.00 |
1.00 |
-99.15% |
| P/E |
4.44 - 5.47 |
5.00 |
-95.8% |
| EV/EBITDA |
17.47 - 85.20 |
52.51 |
-55.5% |
| EPV |
(44.40) - (55.40) |
(49.90) |
-142.3% |
| DDM - Stable |
2.97 - 21.96 |
12.46 |
-89.4% |
| DDM - Multi |
39.29 - 226.57 |
67.06 |
-43.1% |
FRPT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,711.83 |
| Beta |
1.07 |
| Outstanding shares (mil) |
48.43 |
| Enterprise Value (mil) |
5,874.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.77% |
| Cost of Debt |
16.69% |
| WACC |
7.43% |