As of 2024-12-11, the Intrinsic Value of World Fuel Services Corp (INT) is
36.79 USD. This INT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.26 USD, the upside of World Fuel Services Corp is
51.70%.
The range of the Intrinsic Value is 23.22 - 73.77 USD
36.79 USD
Intrinsic Value
INT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.22 - 73.77 |
36.79 |
51.7% |
| DCF (Growth 10y) |
24.63 - 70.62 |
37.14 |
53.1% |
| DCF (EBITDA 5y) |
20.42 - 32.02 |
26.30 |
8.4% |
| DCF (EBITDA 10y) |
22.72 - 36.28 |
29.17 |
20.2% |
| Fair Value |
20.73 - 20.73 |
20.73 |
-14.57% |
| P/E |
13.05 - 28.75 |
18.85 |
-22.3% |
| EV/EBITDA |
15.27 - 40.19 |
27.33 |
12.7% |
| EPV |
38.38 - 58.71 |
48.54 |
100.1% |
| DDM - Stable |
18.66 - 54.22 |
36.44 |
50.2% |
| DDM - Multi |
16.45 - 36.07 |
22.48 |
-7.3% |
INT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,507.25 |
| Beta |
1.20 |
| Outstanding shares (mil) |
62.13 |
| Enterprise Value (mil) |
2,091.15 |
| Market risk premium |
5.00% |
| Cost of Equity |
7.97% |
| Cost of Debt |
11.95% |
| WACC |
8.28% |