As of 2025-05-20, the Intrinsic Value of Natural Grocers By Vitamin Cottage Inc (NGVC) is 32.05 USD. This NGVC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.22 USD, the upside of Natural Grocers By Vitamin Cottage Inc is -37.40%.
The range of the Intrinsic Value is 23.53 - 51.50 USD
Based on its market price of 51.22 USD and our intrinsic valuation, Natural Grocers By Vitamin Cottage Inc (NGVC) is overvalued by 37.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.53 - 51.50 | 32.05 | -37.4% |
| DCF (Growth 10y) | 25.37 - 51.50 | 33.39 | -34.8% |
| DCF (EBITDA 5y) | 20.50 - 30.98 | 24.79 | -51.6% |
| DCF (EBITDA 10y) | 23.08 - 33.99 | 27.53 | -46.3% |
| Fair Value | 44.98 - 44.98 | 44.98 | -12.18% |
| P/E | 25.43 - 37.32 | 30.25 | -40.9% |
| EV/EBITDA | 20.01 - 31.60 | 25.56 | -50.1% |
| EPV | 27.43 - 35.94 | 31.69 | -38.1% |
| DDM - Stable | 18.37 - 53.60 | 35.98 | -29.8% |
| DDM - Multi | 18.33 - 40.49 | 25.11 | -51.0% |
| Market Cap (mil) | 1,174.47 |
| Beta | 1.00 |
| Outstanding shares (mil) | 22.93 |
| Enterprise Value (mil) | 1,198.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.94% |
| Cost of Debt | 4.52% |
| WACC | 6.81% |