As of 2025-07-03, the Intrinsic Value of Primoris Services Corp (PRIM) is 177.49 USD. This PRIM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.00 USD, the upside of Primoris Services Corp is 116.40%.
The range of the Intrinsic Value is 121.79 - 330.67 USD
Based on its market price of 82.00 USD and our intrinsic valuation, Primoris Services Corp (PRIM) is undervalued by 116.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 121.79 - 330.67 | 177.49 | 116.4% |
| DCF (Growth 10y) | 159.50 - 411.79 | 227.39 | 177.3% |
| DCF (EBITDA 5y) | 193.11 - 252.29 | 225.98 | 175.6% |
| DCF (EBITDA 10y) | 211.83 - 300.76 | 256.72 | 213.1% |
| Fair Value | 69.47 - 69.47 | 69.47 | -15.28% |
| P/E | 95.76 - 118.52 | 111.05 | 35.4% |
| EV/EBITDA | 95.30 - 156.16 | 126.81 | 54.7% |
| EPV | 27.67 - 41.94 | 34.81 | -57.6% |
| DDM - Stable | 30.57 - 101.59 | 66.08 | -19.4% |
| DDM - Multi | 91.28 - 242.38 | 133.40 | 62.7% |
| Market Cap (mil) | 4,428.00 |
| Beta | 1.91 |
| Outstanding shares (mil) | 54.00 |
| Enterprise Value (mil) | 4,688.40 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.06% |
| Cost of Debt | 5.82% |
| WACC | 8.36% |