As of 2024-12-12, the Intrinsic Value of John B Sanfilippo & Son Inc (JBSS) is
121.30 USD. This JBSS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 90.16 USD, the upside of John B Sanfilippo & Son Inc is
34.50%.
The range of the Intrinsic Value is 82.00 - 239.65 USD
121.30 USD
Intrinsic Value
JBSS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.00 - 239.65 |
121.30 |
34.5% |
| DCF (Growth 10y) |
87.22 - 235.82 |
124.53 |
38.1% |
| DCF (EBITDA 5y) |
84.43 - 111.50 |
100.68 |
11.7% |
| DCF (EBITDA 10y) |
97.04 - 133.20 |
117.03 |
29.8% |
| Fair Value |
45.33 - 45.33 |
45.33 |
-49.73% |
| P/E |
85.11 - 146.96 |
109.90 |
21.9% |
| EV/EBITDA |
71.04 - 91.09 |
82.02 |
-9.0% |
| EPV |
65.40 - 88.40 |
76.90 |
-14.7% |
| DDM - Stable |
55.46 - 207.33 |
131.40 |
45.7% |
| DDM - Multi |
85.61 - 231.48 |
123.02 |
36.4% |
JBSS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,045.86 |
| Beta |
0.25 |
| Outstanding shares (mil) |
11.60 |
| Enterprise Value (mil) |
1,100.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.97% |
| Cost of Debt |
7.59% |
| WACC |
6.94% |