MIDD
Middleby Corp
Price:  
126.34 
USD
Volume:  
449,653.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MIDD Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Middleby Corp (MIDD) is 163.27 USD. This MIDD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.34 USD, the upside of Middleby Corp is %.

The range of the Intrinsic Value is 111.36 - 283.22 USD

126.34 USD
Stock Price
163.27 USD
Intrinsic Value
Intrinsic Value Details

MIDD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 111.36 - 283.22 163.27 29.2%
DCF (Growth 10y) 131.10 - 304.86 184.05 45.7%
DCF (EBITDA 5y) 152.04 - 190.65 169.89 34.5%
DCF (EBITDA 10y) 169.43 - 226.11 195.23 54.5%
Fair Value 125.32 - 125.32 125.32 -0.80%
P/E 151.14 - 197.37 179.18 41.8%
EV/EBITDA 126.26 - 197.19 157.90 25.0%
EPV 64.61 - 94.61 79.61 -37.0%
DDM - Stable 52.55 - 132.45 92.50 -26.8%
DDM - Multi 69.84 - 139.32 93.30 -26.1%

MIDD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,793.30
Beta 1.29
Outstanding shares (mil) 53.77
Enterprise Value (mil) 8,866.93
Market risk premium 4.60%
Cost of Equity 10.77%
Cost of Debt 4.62%
WACC 8.85%