As of 2024-12-15, the Intrinsic Value of Primoris Services Corp (PRIM) is
194.58 USD. This PRIM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.40 USD, the upside of Primoris Services Corp is
145.10%.
The range of the Intrinsic Value is 123.90 - 444.85 USD
194.58 USD
Intrinsic Value
PRIM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.90 - 444.85 |
194.58 |
145.1% |
| DCF (Growth 10y) |
174.60 - 591.66 |
267.06 |
236.3% |
| DCF (EBITDA 5y) |
174.31 - 258.73 |
214.19 |
169.8% |
| DCF (EBITDA 10y) |
226.33 - 358.55 |
286.05 |
260.3% |
| Fair Value |
32.95 - 32.95 |
32.95 |
-58.50% |
| P/E |
77.65 - 98.18 |
84.76 |
6.7% |
| EV/EBITDA |
79.15 - 149.29 |
115.98 |
46.1% |
| EPV |
20.51 - 33.87 |
27.19 |
-65.8% |
| DDM - Stable |
27.88 - 113.98 |
70.93 |
-10.7% |
| DDM - Multi |
94.38 - 303.14 |
144.33 |
81.8% |
PRIM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,264.57 |
| Beta |
2.33 |
| Outstanding shares (mil) |
53.71 |
| Enterprise Value (mil) |
4,815.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.56% |
| Cost of Debt |
5.76% |
| WACC |
7.75% |