As of 2024-07-27, the Intrinsic Value of Martin Marietta Materials Inc (MLM) is
530.84 USD. This MLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 565.62 USD, the upside of Martin Marietta Materials Inc is
%.
The range of the Intrinsic Value is 385.73 - 861.47 USD
530.84 USD
Intrinsic Value
MLM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
385.73 - 861.47 |
530.84 |
-6.1% |
| DCF (Growth 10y) |
487.44 - 1,031.99 |
655.10 |
15.8% |
| DCF (EBITDA 5y) |
400.91 - 580.38 |
486.91 |
-13.9% |
| DCF (EBITDA 10y) |
490.39 - 725.49 |
598.26 |
5.8% |
| Fair Value |
704.03 - 704.03 |
704.03 |
24.47% |
| P/E |
313.37 - 737.33 |
449.24 |
-20.6% |
| EV/EBITDA |
265.89 - 381.30 |
337.13 |
-40.4% |
| EPV |
109.25 - 151.38 |
130.32 |
-77.0% |
| DDM - Stable |
256.50 - 705.74 |
481.12 |
-14.9% |
| DDM - Multi |
269.93 - 584.45 |
370.12 |
-34.6% |
MLM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
34,864.82 |
| Beta |
1.34 |
| Outstanding shares (mil) |
61.64 |
| Enterprise Value (mil) |
36,563.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.80% |
| Cost of Debt |
4.34% |
| WACC |
9.95% |