As of 2025-01-22, the Intrinsic Value of Middleby Corp (MIDD) is
154.24 USD. This MIDD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 143.72 USD, the upside of Middleby Corp is
7.30%.
The range of the Intrinsic Value is 113.67 - 231.40 USD
154.24 USD
Intrinsic Value
MIDD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.67 - 231.40 |
154.24 |
7.3% |
| DCF (Growth 10y) |
139.36 - 261.14 |
181.70 |
26.4% |
| DCF (EBITDA 5y) |
176.70 - 234.96 |
200.22 |
39.3% |
| DCF (EBITDA 10y) |
193.86 - 267.96 |
224.43 |
56.2% |
| Fair Value |
126.56 - 126.56 |
126.56 |
-11.94% |
| P/E |
177.68 - 205.00 |
187.56 |
30.5% |
| EV/EBITDA |
154.12 - 213.93 |
177.67 |
23.6% |
| EPV |
74.03 - 103.74 |
88.89 |
-38.2% |
| DDM - Stable |
49.15 - 111.47 |
80.31 |
-44.1% |
| DDM - Multi |
78.62 - 139.30 |
100.58 |
-30.0% |
MIDD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,730.70 |
| Beta |
0.77 |
| Outstanding shares (mil) |
53.79 |
| Enterprise Value (mil) |
9,530.01 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.14% |
| Cost of Debt |
4.47% |
| WACC |
8.53% |