As of 2024-12-15, the Intrinsic Value of Ingles Markets Inc (IMKTA) is
154.20 USD. This IMKTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.20 USD, the upside of Ingles Markets Inc is
122.80%.
The range of the Intrinsic Value is 129.31 - 191.30 USD
154.20 USD
Intrinsic Value
IMKTA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
129.31 - 191.30 |
154.20 |
122.8% |
| DCF (Growth 10y) |
165.41 - 240.64 |
195.72 |
182.8% |
| DCF (EBITDA 5y) |
136.49 - 204.87 |
170.76 |
146.8% |
| DCF (EBITDA 10y) |
168.85 - 248.57 |
207.25 |
199.5% |
| Fair Value |
210.18 - 210.18 |
210.18 |
203.73% |
| P/E |
141.41 - 223.82 |
182.01 |
163.0% |
| EV/EBITDA |
85.95 - 162.22 |
125.54 |
81.4% |
| EPV |
132.01 - 170.27 |
151.14 |
118.4% |
| DDM - Stable |
55.19 - 105.70 |
80.44 |
16.2% |
| DDM - Multi |
91.06 - 138.16 |
109.95 |
58.9% |
IMKTA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,314.11 |
| Beta |
0.20 |
| Outstanding shares (mil) |
18.99 |
| Enterprise Value (mil) |
1,498.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.41% |
| Cost of Debt |
4.45% |
| WACC |
7.62% |