As of 2024-12-15, the Intrinsic Value of Pool Corp (POOL) is
399.26 USD. This POOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 362.95 USD, the upside of Pool Corp is
10.00%.
The range of the Intrinsic Value is 286.14 - 666.01 USD
399.26 USD
Intrinsic Value
POOL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
286.14 - 666.01 |
399.26 |
10.0% |
| DCF (Growth 10y) |
369.09 - 811.66 |
501.86 |
38.3% |
| DCF (EBITDA 5y) |
229.16 - 274.91 |
254.58 |
-29.9% |
| DCF (EBITDA 10y) |
314.47 - 395.53 |
355.81 |
-2.0% |
| Fair Value |
268.90 - 268.90 |
268.90 |
-25.91% |
| P/E |
132.88 - 191.59 |
151.97 |
-58.1% |
| EV/EBITDA |
113.76 - 150.64 |
137.64 |
-62.1% |
| EPV |
190.03 - 268.43 |
229.23 |
-36.8% |
| DDM - Stable |
106.09 - 315.71 |
210.90 |
-41.9% |
| DDM - Multi |
236.56 - 530.66 |
325.41 |
-10.3% |
POOL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,813.88 |
| Beta |
0.94 |
| Outstanding shares (mil) |
38.06 |
| Enterprise Value (mil) |
14,646.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.57% |
| Cost of Debt |
4.28% |
| WACC |
7.27% |