As of 2024-12-12, the Intrinsic Value of MGP Ingredients Inc (MGPI) is
71.53 USD. This MGPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.20 USD, the upside of MGP Ingredients Inc is
58.30%.
The range of the Intrinsic Value is 56.15 - 97.12 USD
71.53 USD
Intrinsic Value
MGPI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.15 - 97.12 |
71.53 |
58.3% |
| DCF (Growth 10y) |
60.47 - 100.18 |
75.44 |
66.9% |
| DCF (EBITDA 5y) |
45.72 - 58.64 |
50.24 |
11.2% |
| DCF (EBITDA 10y) |
52.31 - 67.45 |
58.04 |
28.4% |
| Fair Value |
122.66 - 122.66 |
122.66 |
171.36% |
| P/E |
48.09 - 71.27 |
60.55 |
34.0% |
| EV/EBITDA |
40.19 - 61.39 |
47.91 |
6.0% |
| EPV |
49.75 - 67.65 |
58.70 |
29.9% |
| DDM - Stable |
47.72 - 101.28 |
74.50 |
64.8% |
| DDM - Multi |
47.77 - 79.47 |
59.73 |
32.1% |
MGPI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
992.14 |
| Beta |
0.57 |
| Outstanding shares (mil) |
21.95 |
| Enterprise Value (mil) |
1,261.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.78% |
| Cost of Debt |
4.80% |
| WACC |
6.07% |