McCormick Intrinsic
Value
As of 2024-12-15, the Intrinsic Value of McCormick & Company Inc (MKC) is
89.41 USD. This McCormick valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.56 USD, the upside of McCormick & Company Inc is
11.00%.
The range of the Intrinsic Value is 56.31 - 188.03 USD
89.41 USD
Intrinsic Value
McCormick Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.31 - 188.03 |
89.41 |
11.0% |
| DCF (Growth 10y) |
71.41 - 215.59 |
107.84 |
33.9% |
| DCF (EBITDA 5y) |
48.43 - 57.76 |
52.56 |
-34.8% |
| DCF (EBITDA 10y) |
63.21 - 78.93 |
70.27 |
-12.8% |
| Fair Value |
14.77 - 14.77 |
14.77 |
-81.67% |
| P/E |
50.72 - 67.10 |
58.11 |
-27.9% |
| EV/EBITDA |
34.04 - 53.37 |
41.31 |
-48.7% |
| EPV |
25.49 - 40.47 |
32.98 |
-59.1% |
| DDM - Stable |
33.46 - 118.74 |
76.10 |
-5.5% |
| DDM - Multi |
49.38 - 129.60 |
70.75 |
-12.2% |
McCormick Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21,619.08 |
| Beta |
-0.14 |
| Outstanding shares (mil) |
268.36 |
| Enterprise Value (mil) |
26,006.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.21% |
| Cost of Debt |
4.54% |
| WACC |
5.77% |