As of 2025-09-18, the Intrinsic Value of Primoris Services Corp (PRIM) is 148.62 USD. This PRIM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.03 USD, the upside of Primoris Services Corp is 21.80%.
The range of the Intrinsic Value is 111.24 - 225.72 USD
Based on its market price of 122.03 USD and our intrinsic valuation, Primoris Services Corp (PRIM) is undervalued by 21.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 111.24 - 225.72 | 148.62 | 21.8% |
| DCF (Growth 10y) | 162.87 - 320.36 | 214.70 | 75.9% |
| DCF (EBITDA 5y) | 233.16 - 274.81 | 256.58 | 110.3% |
| DCF (EBITDA 10y) | 278.89 - 362.52 | 321.28 | 163.3% |
| Fair Value | 81.18 - 81.18 | 81.18 | -33.48% |
| P/E | 124.31 - 148.74 | 133.12 | 9.1% |
| EV/EBITDA | 116.85 - 176.90 | 136.76 | 12.1% |
| EPV | 24.35 - 33.71 | 29.03 | -76.2% |
| DDM - Stable | 31.02 - 78.98 | 55.00 | -54.9% |
| DDM - Multi | 92.24 - 184.92 | 123.34 | 1.1% |
| Market Cap (mil) | 6,590.84 |
| Beta | 2.01 |
| Outstanding shares (mil) | 54.01 |
| Enterprise Value (mil) | 6,803.65 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.58% |
| Cost of Debt | 5.56% |
| WACC | 9.92% |