As of 2024-12-14, the Intrinsic Value of HB Fuller Co (FUL) is
82.25 USD. This FUL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.57 USD, the upside of HB Fuller Co is
11.80%.
The range of the Intrinsic Value is 49.05 - 168.32 USD
82.25 USD
Intrinsic Value
FUL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.05 - 168.32 |
82.25 |
11.8% |
| DCF (Growth 10y) |
52.62 - 160.32 |
82.88 |
12.6% |
| DCF (EBITDA 5y) |
37.91 - 57.44 |
51.72 |
-29.7% |
| DCF (EBITDA 10y) |
44.79 - 68.61 |
59.42 |
-19.2% |
| Fair Value |
16.71 - 16.71 |
16.71 |
-77.28% |
| P/E |
63.91 - 79.55 |
73.83 |
0.4% |
| EV/EBITDA |
54.68 - 108.99 |
71.88 |
-2.3% |
| EPV |
21.37 - 40.22 |
30.80 |
-58.1% |
| DDM - Stable |
26.05 - 74.09 |
50.07 |
-31.9% |
| DDM - Multi |
29.02 - 62.94 |
39.59 |
-46.2% |
FUL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,019.13 |
| Beta |
0.93 |
| Outstanding shares (mil) |
54.63 |
| Enterprise Value (mil) |
5,908.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.52% |
| Cost of Debt |
5.53% |
| WACC |
7.78% |