FUL
HB Fuller Co
Price:  
79.75 
USD
Volume:  
162,308.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FUL Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of HB Fuller Co (FUL) is 105.44 USD. This FUL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.75 USD, the upside of HB Fuller Co is %.

The range of the Intrinsic Value is 70.53 - 183.72 USD

79.75 USD
Stock Price
105.44 USD
Intrinsic Value
Intrinsic Value Details

FUL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.53 - 183.72 105.44 32.2%
DCF (Growth 10y) 83.71 - 197.64 119.24 49.5%
DCF (EBITDA 5y) 98.00 - 144.95 123.81 55.2%
DCF (EBITDA 10y) 103.64 - 160.39 132.39 66.0%
Fair Value 13.36 - 13.36 13.36 -83.24%
P/E 73.98 - 84.65 78.94 -1.0%
EV/EBITDA 67.71 - 127.66 96.47 21.0%
EPV 22.46 - 43.64 33.05 -58.6%
DDM - Stable 18.34 - 46.74 32.54 -59.2%
DDM - Multi 46.18 - 91.20 61.29 -23.2%

FUL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,323.25
Beta 1.49
Outstanding shares (mil) 54.21
Enterprise Value (mil) 5,982.23
Market risk premium 4.60%
Cost of Equity 9.67%
Cost of Debt 6.33%
WACC 8.11%