MLM
Martin Marietta Materials Inc
Price:  
573.90 
USD
Volume:  
310,474.00
United States | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MLM Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Martin Marietta Materials Inc (MLM) is 537.90 USD. This MLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 573.90 USD, the upside of Martin Marietta Materials Inc is %.

The range of the Intrinsic Value is 392.88 - 863.49 USD

573.90 USD
Stock Price
537.90 USD
Intrinsic Value
Intrinsic Value Details

MLM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 392.88 - 863.49 537.90 -6.3%
DCF (Growth 10y) 496.82 - 1,034.43 664.01 15.7%
DCF (EBITDA 5y) 406.08 - 556.75 478.64 -16.6%
DCF (EBITDA 10y) 497.81 - 702.52 592.49 3.2%
Fair Value 704.03 - 704.03 704.03 22.68%
P/E 288.13 - 687.77 433.71 -24.4%
EV/EBITDA 268.71 - 371.73 335.45 -41.5%
EPV 110.97 - 151.55 131.26 -77.1%
DDM - Stable 261.35 - 708.84 485.09 -15.5%
DDM - Multi 275.90 - 587.24 376.06 -34.5%

MLM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,375.19
Beta 1.31
Outstanding shares (mil) 61.64
Enterprise Value (mil) 37,074.19
Market risk premium 4.60%
Cost of Equity 10.70%
Cost of Debt 4.34%
WACC 9.87%