As of 2025-05-18, the Intrinsic Value of Michaels Companies Inc (MIK) is 33.50 USD. This MIK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.97 USD, the upside of Michaels Companies Inc is 52.50%.
The range of the Intrinsic Value is 25.59 - 46.32 USD
Based on its market price of 21.97 USD and our intrinsic valuation, Michaels Companies Inc (MIK) is undervalued by 52.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.59 - 46.32 | 33.50 | 52.5% |
| DCF (Growth 10y) | 32.07 - 55.92 | 41.21 | 87.6% |
| DCF (EBITDA 5y) | 20.36 - 29.53 | 25.02 | 13.9% |
| DCF (EBITDA 10y) | 28.13 - 40.95 | 34.28 | 56.0% |
| Fair Value | 12.14 - 12.14 | 12.14 | -44.76% |
| P/E | 19.35 - 26.82 | 22.96 | 4.5% |
| EV/EBITDA | 16.03 - 26.52 | 21.40 | -2.6% |
| EPV | 24.24 - 37.08 | 30.66 | 39.6% |
| DDM - Stable | 8.28 - 18.36 | 13.32 | -39.4% |
| DDM - Multi | 10.76 - 20.37 | 14.25 | -35.1% |
| Market Cap (mil) | 3,111.19 |
| Beta | 3.30 |
| Outstanding shares (mil) | 141.61 |
| Enterprise Value (mil) | 4,414.45 |
| Market risk premium | 4.24% |
| Cost of Equity | 11.41% |
| Cost of Debt | 5.39% |
| WACC | 8.11% |