As of 2024-12-15, the Intrinsic Value of Green Plains Inc (GPRE) is
71.19 USD. This GPRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.71 USD, the upside of Green Plains Inc is
564.70%.
The range of the Intrinsic Value is 38.15 - 387.08 USD
71.19 USD
Intrinsic Value
GPRE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.15 - 387.08 |
71.19 |
564.7% |
| DCF (Growth 10y) |
49.03 - 451.69 |
87.35 |
715.6% |
| DCF (EBITDA 5y) |
18.07 - 22.35 |
20.34 |
89.9% |
| DCF (EBITDA 10y) |
26.22 - 33.22 |
29.71 |
177.4% |
| Fair Value |
-1.50 - -1.50 |
-1.50 |
-114.00% |
| P/E |
(2.29) - (1.64) |
(2.02) |
-118.9% |
| EV/EBITDA |
0.95 - 7.65 |
3.46 |
-67.7% |
| EPV |
(7.80) - (8.85) |
(8.33) |
-177.8% |
| DDM - Stable |
(4.53) - (36.41) |
(20.47) |
-291.1% |
| DDM - Multi |
29.15 - 181.42 |
50.16 |
368.3% |
GPRE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
692.40 |
| Beta |
0.15 |
| Outstanding shares (mil) |
64.65 |
| Enterprise Value (mil) |
1,021.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.19% |
| Cost of Debt |
5.94% |
| WACC |
5.92% |