PSMT
PriceSmart Inc
Price:  
82.06 
USD
Volume:  
196,535.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PriceSmart Intrinsic Value

160.90 %
Upside

As of 2024-02-23, the Intrinsic Value of PriceSmart Inc (PSMT) is 214.06 USD. This PriceSmart valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.06 USD, the upside of PriceSmart Inc is 160.90%.

The range of the Intrinsic Value is 154.35 - 359.69 USD

82.06 USD
Stock Price
214.06 USD
Intrinsic Value
Intrinsic Value Details

PriceSmart Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 154.35 - 359.69 214.06 160.9%
DCF (Growth 10y) 207.12 - 462.55 281.89 243.5%
DCF (EBITDA 5y) 120.57 - 159.08 141.42 72.3%
DCF (EBITDA 10y) 170.12 - 229.04 200.05 143.8%
Fair Value 31.34 - 31.34 31.34 -61.81%
P/E 54.33 - 83.06 68.41 -16.6%
EV/EBITDA 47.25 - 87.76 68.90 -16.0%
EPV 26.10 - 34.96 30.53 -62.8%
DDM - Stable 37.00 - 113.69 75.35 -8.2%
DDM - Multi 120.24 - 290.25 170.41 107.7%

PriceSmart Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,504.47
Beta 0.48
Outstanding shares (mil) 30.52
Enterprise Value (mil) 2,474.20
Market risk premium 4.60%
Cost of Equity 7.03%
Cost of Debt 5.64%
WACC 6.83%