As of 2024-12-15, the Intrinsic Value of OneWater Marine Inc (ONEW) is
139.90 USD. This ONEW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.14 USD, the upside of OneWater Marine Inc is
561.80%.
The range of the Intrinsic Value is 51.32 - 1,867.75 USD
139.90 USD
Intrinsic Value
ONEW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.32 - 1,867.75 |
139.90 |
561.8% |
| DCF (Growth 10y) |
92.18 - 2,656.93 |
218.02 |
931.3% |
| DCF (EBITDA 5y) |
39.30 - 87.21 |
55.70 |
163.5% |
| DCF (EBITDA 10y) |
79.96 - 182.24 |
116.31 |
450.2% |
| Fair Value |
-8.88 - -8.88 |
-8.88 |
-142.01% |
| P/E |
(4.36) - 17.76 |
4.20 |
-80.2% |
| EV/EBITDA |
(17.92) - 8.63 |
(7.87) |
-137.2% |
| EPV |
42.08 - 150.55 |
96.32 |
355.6% |
| DDM - Stable |
(3.21) - (12.48) |
(7.84) |
-137.1% |
| DDM - Multi |
58.00 - 182.60 |
88.92 |
320.6% |
ONEW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
339.51 |
| Beta |
2.45 |
| Outstanding shares (mil) |
16.06 |
| Enterprise Value (mil) |
1,188.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.66% |
| Cost of Debt |
8.45% |
| WACC |
7.72% |