MGPI
MGP Ingredients Inc
Price:  
76.05 
USD
Volume:  
158,173.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGPI Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of MGP Ingredients Inc (MGPI) is 109.28 USD. This MGPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.05 USD, the upside of MGP Ingredients Inc is %.

The range of the Intrinsic Value is 77.40 - 185.05 USD

76.05 USD
Stock Price
109.28 USD
Intrinsic Value
Intrinsic Value Details

MGPI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 77.40 - 185.05 109.28 43.7%
DCF (Growth 10y) 91.03 - 202.51 124.30 63.5%
DCF (EBITDA 5y) 69.61 - 94.99 81.82 7.6%
DCF (EBITDA 10y) 83.14 - 114.66 97.83 28.6%
Fair Value 110.18 - 110.18 110.18 44.88%
P/E 59.32 - 82.40 71.52 -6.0%
EV/EBITDA 47.08 - 72.06 62.05 -18.4%
EPV 41.48 - 59.49 50.48 -33.6%
DDM - Stable 41.52 - 122.84 82.18 8.1%
DDM - Multi 64.39 - 147.91 89.70 18.0%

MGPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,673.86
Beta 0.76
Outstanding shares (mil) 22.01
Enterprise Value (mil) 1,955.19
Market risk premium 4.60%
Cost of Equity 7.33%
Cost of Debt 4.89%
WACC 6.83%