As of 2024-12-12, the Intrinsic Value of Martin Marietta Materials Inc (MLM) is 644.70 USD. This MLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 560.18 USD, the upside of Martin Marietta Materials Inc is 15.10%.

The range of the Intrinsic Value is 445.83 - 1,140.16 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	445.83 - 1,140.16	644.70	15.1%
DCF (Growth 10y)	619.69 - 1,481.98	868.38	55.0%
DCF (EBITDA 5y)	398.59 - 644.21	521.68	-6.9%
DCF (EBITDA 10y)	560.63 - 894.09	719.92	28.5%
Fair Value	673.38 - 673.38	673.38	20.21%
P/E	362.75 - 1,070.82	577.52	3.1%
EV/EBITDA	211.51 - 367.18	302.06	-46.1%
EPV	89.45 - 133.51	111.48	-80.1%
DDM - Stable	288.85 - 856.69	572.77	2.2%
DDM - Multi	353.02 - 808.34	490.81	-12.4%