NGVC
Natural Grocers By Vitamin Cottage Inc
Price:  
21.06 
USD
Volume:  
40,753.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NGVC Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Natural Grocers By Vitamin Cottage Inc (NGVC) is 23.40 USD. This NGVC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.06 USD, the upside of Natural Grocers By Vitamin Cottage Inc is %.

The range of the Intrinsic Value is 15.73 - 44.58 USD

21.06 USD
Stock Price
23.40 USD
Intrinsic Value
Intrinsic Value Details

NGVC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.73 - 44.58 23.40 11.1%
DCF (Growth 10y) 18.38 - 48.20 26.36 25.2%
DCF (EBITDA 5y) 13.50 - 20.98 17.11 -18.8%
DCF (EBITDA 10y) 16.15 - 24.75 20.16 -4.3%
Fair Value 25.80 - 25.80 25.80 22.52%
P/E 15.34 - 21.57 18.26 -13.3%
EV/EBITDA 10.89 - 19.50 14.85 -29.5%
EPV 26.80 - 37.18 31.99 51.9%
DDM - Stable 13.73 - 46.92 30.32 44.0%
DDM - Multi 16.30 - 39.00 22.52 6.9%

NGVC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 479.12
Beta 0.80
Outstanding shares (mil) 22.75
Enterprise Value (mil) 532.31
Market risk premium 4.60%
Cost of Equity 6.43%
Cost of Debt 4.31%
WACC 6.10%