As of 2024-12-14, the Intrinsic Value of Performance Food Group Co (PFGC) is
590.61 USD. This PFGC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.65 USD, the upside of Performance Food Group Co is
566.20%.
The range of the Intrinsic Value is 385.04 - 1,231.71 USD
590.61 USD
Intrinsic Value
PFGC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
385.04 - 1,231.71 |
590.61 |
566.2% |
DCF (Growth 10y) |
662.94 - 2,042.07 |
999.50 |
1027.5% |
DCF (EBITDA 5y) |
287.05 - 382.66 |
338.45 |
281.8% |
DCF (EBITDA 10y) |
517.24 - 723.30 |
619.96 |
599.3% |
Fair Value |
67.90 - 67.90 |
67.90 |
-23.40% |
P/E |
39.38 - 112.56 |
75.59 |
-14.7% |
EV/EBITDA |
37.47 - 99.50 |
69.73 |
-21.3% |
EPV |
291.42 - 451.48 |
371.45 |
319.0% |
DDM - Stable |
24.75 - 99.95 |
62.35 |
-29.7% |
DDM - Multi |
300.45 - 978.53 |
464.09 |
423.5% |
PFGC Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
13,812.56 |
Beta |
0.97 |
Outstanding shares (mil) |
155.81 |
Enterprise Value (mil) |
18,633.46 |
Market risk premium |
4.60% |
Cost of Equity |
7.06% |
Cost of Debt |
5.84% |
WACC |
6.42% |