As of 2025-07-11, the Intrinsic Value of Duckhorn Portfolio Inc (NAPA) is 12.14 USD. This NAPA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.09 USD, the upside of Duckhorn Portfolio Inc is 9.50%.
The range of the Intrinsic Value is 7.07 - 35.18 USD
Based on its market price of 11.09 USD and our intrinsic valuation, Duckhorn Portfolio Inc (NAPA) is undervalued by 9.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.07 - 35.18 | 12.14 | 9.5% |
| DCF (Growth 10y) | 9.31 - 41.78 | 15.21 | 37.2% |
| DCF (EBITDA 5y) | 10.32 - 12.30 | 11.07 | -0.2% |
| DCF (EBITDA 10y) | 11.86 - 15.39 | 13.31 | 20.0% |
| Fair Value | 8.62 - 8.62 | 8.62 | -22.25% |
| P/E | 8.87 - 17.25 | 12.73 | 14.8% |
| EV/EBITDA | 8.82 - 11.88 | 10.02 | -9.6% |
| EPV | 3.80 - 6.40 | 5.10 | -54.0% |
| DDM - Stable | 3.87 - 19.69 | 11.78 | 6.2% |
| DDM - Multi | 6.93 - 28.01 | 11.18 | 0.8% |
| Market Cap (mil) | 1,632.45 |
| Beta | 0.75 |
| Outstanding shares (mil) | 147.20 |
| Enterprise Value (mil) | 1,918.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.97% |
| Cost of Debt | 4.78% |
| WACC | 6.41% |