INT
World Fuel Services Corp
Price:  
24.26 
USD
Volume:  
365,108.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INT Intrinsic Value

%
Upside

As of 2024-06-22, 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 %.

The range of the Intrinsic Value is 23.22 - 73.77 USD

24.26 USD
Stock Price
36.79 USD
Intrinsic Value
Intrinsic Value Details

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) 14.96 - 22.57 20.19 -16.8%
DCF (EBITDA 10y) 18.74 - 28.41 24.41 0.6%
Fair Value 20.73 - 20.73 20.73 -14.57%
P/E 15.11 - 26.10 19.17 -21.0%
EV/EBITDA 11.50 - 24.99 20.72 -14.6%
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%