As of 2024-12-15, the Intrinsic Value of Oil-Dri Corporation of America (ODC) is
71.81 USD. This ODC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.14 USD, the upside of Oil-Dri Corporation of America is
-17.60%.
The range of the Intrinsic Value is 56.62 - 98.59 USD
71.81 USD
Intrinsic Value
ODC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.62 - 98.59 |
71.81 |
-17.6% |
| DCF (Growth 10y) |
63.17 - 107.89 |
79.44 |
-8.8% |
| DCF (EBITDA 5y) |
97.55 - 135.21 |
106.23 |
21.9% |
| DCF (EBITDA 10y) |
93.97 - 140.75 |
107.71 |
23.6% |
| Fair Value |
172.04 - 172.04 |
172.04 |
97.43% |
| P/E |
111.05 - 231.64 |
143.38 |
64.5% |
| EV/EBITDA |
(42.67) - 140.01 |
31.64 |
-63.7% |
| EPV |
23.24 - 36.79 |
30.02 |
-65.6% |
| DDM - Stable |
46.35 - 105.03 |
75.69 |
-13.1% |
| DDM - Multi |
45.61 - 83.97 |
59.45 |
-31.8% |
ODC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
635.25 |
| Beta |
0.94 |
| Outstanding shares (mil) |
7.29 |
| Enterprise Value (mil) |
662.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.64% |
| Cost of Debt |
5.95% |
| WACC |
8.37% |