MLM
Martin Marietta Materials Inc
Price:  
577.71 
USD
Volume:  
853,949.00
United States | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MLM Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Martin Marietta Materials Inc (MLM) is 598.02 USD. This MLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 577.71 USD, the upside of Martin Marietta Materials Inc is %.

The range of the Intrinsic Value is 433.41 - 964.42 USD

577.71 USD
Stock Price
598.02 USD
Intrinsic Value
Intrinsic Value Details

MLM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 433.41 - 964.42 598.02 3.5%
DCF (Growth 10y) 598.60 - 1,270.23 808.41 39.9%
DCF (EBITDA 5y) 413.09 - 623.71 520.27 -9.9%
DCF (EBITDA 10y) 568.73 - 865.07 711.75 23.2%
Fair Value 392.20 - 392.20 392.20 -32.11%
P/E 257.95 - 418.20 343.02 -40.6%
EV/EBITDA 226.53 - 379.92 325.90 -43.6%
EPV 98.67 - 142.02 120.35 -79.2%
DDM - Stable 149.66 - 411.62 280.64 -51.4%
DDM - Multi 318.07 - 684.33 434.81 -24.7%

MLM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,708.25
Beta 1.28
Outstanding shares (mil) 61.81
Enterprise Value (mil) 38,781.66
Market risk premium 4.60%
Cost of Equity 9.99%
Cost of Debt 5.00%
WACC 9.20%