PRIM
Primoris Services Corp
Price:  
39.51 
USD
Volume:  
486,405.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PRIM Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Primoris Services Corp (PRIM) is 167.41 USD. This PRIM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.51 USD, the upside of Primoris Services Corp is %.

The range of the Intrinsic Value is 110.33 - 326.82 USD

39.51 USD
Stock Price
167.41 USD
Intrinsic Value
Intrinsic Value Details

PRIM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 110.33 - 326.82 167.41 323.7%
DCF (Growth 10y) 172.39 - 473.32 252.21 538.3%
DCF (EBITDA 5y) 128.55 - 163.95 137.05 246.9%
DCF (EBITDA 10y) 181.19 - 242.84 200.31 407.0%
Fair Value 32.15 - 32.15 32.15 -18.63%
P/E 42.83 - 80.10 62.64 58.5%
EV/EBITDA 45.87 - 81.85 60.38 52.8%
EPV 10.56 - 20.10 15.33 -61.2%
DDM - Stable 20.49 - 64.11 42.30 7.1%
DDM - Multi 90.88 - 221.70 129.00 226.5%

PRIM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,108.25
Beta 1.07
Outstanding shares (mil) 53.36
Enterprise Value (mil) 3,046.27
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 6.05%
WACC 7.37%