As of 2024-12-14, the Intrinsic Value of Post Holdings Inc (POST) is
140.97 USD. This POST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 117.13 USD, the upside of Post Holdings Inc is
20.40%.
The range of the Intrinsic Value is 87.26 - 241.37 USD
140.97 USD
Intrinsic Value
POST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
87.26 - 241.37 |
140.97 |
20.4% |
| DCF (Growth 10y) |
98.81 - 249.75 |
151.67 |
29.5% |
| DCF (EBITDA 5y) |
83.45 - 111.22 |
98.80 |
-15.6% |
| DCF (EBITDA 10y) |
95.71 - 136.34 |
116.50 |
-0.5% |
| Fair Value |
156.84 - 156.84 |
156.84 |
33.91% |
| P/E |
126.01 - 171.85 |
145.39 |
24.1% |
| EV/EBITDA |
88.26 - 111.43 |
102.74 |
-12.3% |
| EPV |
77.57 - 148.72 |
113.14 |
-3.4% |
| DDM - Stable |
56.78 - 132.59 |
94.68 |
-19.2% |
| DDM - Multi |
60.92 - 115.59 |
80.29 |
-31.5% |
POST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,846.25 |
| Beta |
0.23 |
| Outstanding shares (mil) |
58.45 |
| Enterprise Value (mil) |
12,871.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.00% |
| Cost of Debt |
6.05% |
| WACC |
5.78% |