As of 2026-03-21, the Intrinsic Value of Green Plains Inc (GPRE) is 28.05 USD. This GPRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.50 USD, the upside of Green Plains Inc is 81.00%.
The range of the Intrinsic Value is 14.83 - 107.69 USD
Based on its market price of 15.50 USD and our intrinsic valuation, Green Plains Inc (GPRE) is undervalued by 81.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.83 - 107.69 | 28.05 | 81.0% |
| DCF (Growth 10y) | 24.44 - 155.65 | 43.23 | 178.9% |
| DCF (EBITDA 5y) | 9.70 - 17.05 | 13.35 | -13.9% |
| DCF (EBITDA 10y) | 15.40 - 25.66 | 20.27 | 30.8% |
| Fair Value | -6.66 - -6.66 | -6.66 | -142.96% |
| P/E | (9.43) - (16.97) | (14.08) | -190.9% |
| EV/EBITDA | (0.20) - 5.65 | 2.88 | -81.4% |
| EPV | (4.57) - (5.17) | (4.87) | -131.4% |
| DDM - Stable | (17.16) - (123.41) | (70.29) | -553.5% |
| DDM - Multi | 1.58 - 9.28 | 2.75 | -82.3% |
| Market Cap (mil) | 1,082.52 |
| Beta | 1.48 |
| Outstanding shares (mil) | 69.84 |
| Enterprise Value (mil) | 1,299.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.70% |
| Cost of Debt | 6.14% |
| WACC | 6.44% |