GPRE
Green Plains Inc
Price:  
16.65 
USD
Volume:  
565,887.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPRE Intrinsic Value

%
Upside

As of 2024-07-22, the Intrinsic Value of Green Plains Inc (GPRE) is 32.48 USD. This GPRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.65 USD, the upside of Green Plains Inc is %.

The range of the Intrinsic Value is 21.78 - 58.36 USD

16.65 USD
Stock Price
32.48 USD
Intrinsic Value
Intrinsic Value Details

GPRE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.78 - 58.36 32.48 95.1%
DCF (Growth 10y) 31.30 - 76.42 44.59 167.8%
DCF (EBITDA 5y) 9.91 - 22.55 13.74 -17.5%
DCF (EBITDA 10y) 17.81 - 32.58 22.49 35.1%
Fair Value -5.76 - -5.76 -5.76 -134.61%
P/E (4.52) - (6.62) (5.91) -135.5%
EV/EBITDA (3.77) - 9.05 1.57 -90.6%
EPV (8.34) - (9.17) (8.75) -152.6%
DDM - Stable (10.68) - (29.74) (20.21) -221.4%
DDM - Multi 17.52 - 38.31 24.09 44.7%

GPRE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,075.92
Beta 0.42
Outstanding shares (mil) 64.62
Enterprise Value (mil) 1,460.78
Market risk premium 4.60%
Cost of Equity 7.52%
Cost of Debt 5.94%
WACC 6.83%