As of 2025-09-18, the Intrinsic Value of MGP Ingredients Inc (MGPI) is 58.76 USD. This MGPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.57 USD, the upside of MGP Ingredients Inc is 113.10%.
The range of the Intrinsic Value is 40.11 - 105.06 USD
Based on its market price of 27.57 USD and our intrinsic valuation, MGP Ingredients Inc (MGPI) is undervalued by 113.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.11 - 105.06 | 58.76 | 113.1% |
| DCF (Growth 10y) | 44.56 - 106.14 | 62.37 | 126.2% |
| DCF (EBITDA 5y) | 32.34 - 41.07 | 36.29 | 31.6% |
| DCF (EBITDA 10y) | 37.51 - 48.06 | 42.28 | 53.4% |
| Fair Value | -5.05 - -5.05 | -5.05 | -118.31% |
| P/E | (3.45) - 34.27 | 13.55 | -50.9% |
| EV/EBITDA | 22.71 - 36.02 | 27.75 | 0.6% |
| EPV | 53.24 - 71.56 | 62.40 | 126.3% |
| DDM - Stable | (2.90) - (8.57) | (5.74) | -120.8% |
| DDM - Multi | 28.98 - 67.15 | 40.55 | 47.1% |
| Market Cap (mil) | 586.97 |
| Beta | 1.11 |
| Outstanding shares (mil) | 21.29 |
| Enterprise Value (mil) | 866.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.41% |
| Cost of Debt | 4.76% |
| WACC | 6.07% |