PRIM
Primoris Services Corp
Price:  
53.59 
USD
Volume:  
1,239,729.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PRIM Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Primoris Services Corp (PRIM) is 164.15 USD. This PRIM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.59 USD, the upside of Primoris Services Corp is %.

The range of the Intrinsic Value is 115.29 - 279.56 USD

53.59 USD
Stock Price
164.15 USD
Intrinsic Value
Intrinsic Value Details

PRIM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 115.29 - 279.56 164.15 206.3%
DCF (Growth 10y) 171.04 - 388.02 235.95 340.3%
DCF (EBITDA 5y) 145.94 - 216.47 168.92 215.2%
DCF (EBITDA 10y) 192.67 - 288.40 225.51 320.8%
Fair Value 28.83 - 28.83 28.83 -46.21%
P/E 55.38 - 70.70 64.68 20.7%
EV/EBITDA 60.86 - 113.32 80.02 49.3%
EPV 16.98 - 24.51 20.74 -61.3%
DDM - Stable 23.54 - 66.17 44.85 -16.3%
DDM - Multi 86.55 - 189.79 118.97 122.0%

PRIM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,874.57
Beta 0.97
Outstanding shares (mil) 53.64
Enterprise Value (mil) 3,648.71
Market risk premium 4.60%
Cost of Equity 9.31%
Cost of Debt 6.13%
WACC 8.10%