POOL
Pool Corp
Price:  
337.89 
USD
Volume:  
312,739.00
United States | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POOL Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Pool Corp (POOL) is 405.92 USD. This POOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 337.89 USD, the upside of Pool Corp is %.

The range of the Intrinsic Value is 297.20 - 645.17 USD

337.89 USD
Stock Price
405.92 USD
Intrinsic Value
Intrinsic Value Details

POOL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 297.20 - 645.17 405.92 20.1%
DCF (Growth 10y) 384.52 - 789.70 512.10 51.6%
DCF (EBITDA 5y) 218.14 - 294.94 252.47 -25.3%
DCF (EBITDA 10y) 306.84 - 416.43 355.26 5.1%
Fair Value 297.94 - 297.94 297.94 -11.82%
P/E 146.17 - 173.36 161.09 -52.3%
EV/EBITDA 104.18 - 186.95 141.63 -58.1%
EPV 184.72 - 252.90 218.81 -35.2%
DDM - Stable 116.10 - 321.98 219.04 -35.2%
DDM - Multi 244.07 - 513.95 329.68 -2.4%

POOL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,951.32
Beta 1.63
Outstanding shares (mil) 38.33
Enterprise Value (mil) 13,862.53
Market risk premium 4.60%
Cost of Equity 7.76%
Cost of Debt 4.34%
WACC 7.44%