As of 2025-05-16, the Intrinsic Value of Ingles Markets Inc (IMKTA) is 72.74 USD. This IMKTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.26 USD, the upside of Ingles Markets Inc is 16.8%.

The range of the Intrinsic Value is 59.79 - 92.19 USD.

Is IMKTA undervalued or overvalued?

Based on its market price of 62.26 USD and our intrinsic valuation, Ingles Markets Inc (IMKTA) is undervalued by 16.8%.

62.26 USD

Stock Price

72.74 USD

Intrinsic Value

Intrinsic Value Details

IMKTA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	59.79 - 92.19	72.74	16.8%
DCF (Growth Exit 10Y)	62.75 - 93.31	75.04	20.5%
DCF (EBITDA Exit 5Y)	75.44 - 117.3	93.17	49.6%
DCF (EBITDA Exit 10Y)	81.01 - 125.48	99.63	60.0%
Peter Lynch Fair Value	79.05 - 79.05	79.05	26.97%
P/E Multiples	74.63 - 87.53	81.70	31.2%
EV/EBITDA Multiples	65.46 - 105.83	85.35	37.1%
Earnings Power Value	95.32 - 125.57	110.44	77.4%
Dividend Discount Model - Stable	27.21 - 51.11	39.16	-37.1%
Dividend Discount Model - Multi Stages	38.41 - 57.08	45.99	-26.1%

IMKTA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Kroger Co	63.98 - 114.01	82.91	22.6%
Caseys General Stores Inc	575.35 - 2,333.95	930.55	110.3%
Metro Inc	145.89 - 461.38	223.65	117.3%
Sprouts Farmers Market Inc	127.83 - 331.48	181.80	12.7%
Albertsons Companies Inc	21.18 - 34.76	26.72	22.0%
Weis Markets Inc	60.69 - 93.33	72.93	-5.1%
North West Company Inc	50.02 - 131.6	72.70	32.3%
Natural Grocers By Vitamin Cottage Inc	22.28 - 49.59	30.63	-40.7%
Village Super Market Inc	38.97 - 58.05	46.35	25.8%
Alcanna Inc	9.33 - 79.51	20.11	122.2%

IMKTA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,182
Beta	0.39
Outstanding shares (mil)	19
Enterprise Value (mil)	1,445

Market risk premium	5.1%
Cost of Equity	9.5%
Cost of Debt	4.45%
WACC	7.6%