As of 2024-12-14, the Intrinsic Value of Pilgrims Pride Corp (PPC) is
178.34 USD. This PPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.96 USD, the upside of Pilgrims Pride Corp is
257.00%.
The range of the Intrinsic Value is 119.23 - 359.84 USD
178.34 USD
Intrinsic Value
PPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.23 - 359.84 |
178.34 |
257.0% |
| DCF (Growth 10y) |
163.21 - 460.61 |
236.59 |
373.6% |
| DCF (EBITDA 5y) |
95.80 - 114.07 |
104.52 |
109.2% |
| DCF (EBITDA 10y) |
131.36 - 160.16 |
144.91 |
190.1% |
| Fair Value |
103.88 - 103.88 |
103.88 |
107.92% |
| P/E |
48.02 - 95.48 |
71.84 |
43.8% |
| EV/EBITDA |
59.55 - 73.84 |
64.81 |
29.7% |
| EPV |
24.77 - 33.64 |
29.21 |
-41.5% |
| DDM - Stable |
50.95 - 189.52 |
120.24 |
140.7% |
| DDM - Multi |
84.58 - 243.14 |
125.33 |
150.9% |
PPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,846.52 |
| Beta |
-0.32 |
| Outstanding shares (mil) |
237.12 |
| Enterprise Value (mil) |
13,153.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.84% |
| Cost of Debt |
4.77% |
| WACC |
5.29% |