As of 2024-12-12, the Intrinsic Value of Raven Industries Inc (RAVN) is
53.25 USD. This RAVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 58.08 USD, the upside of Raven Industries Inc is
-8.30%.
The range of the Intrinsic Value is 31.43 - 190.74 USD
53.25 USD
Intrinsic Value
RAVN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.43 - 190.74 |
53.25 |
-8.3% |
| DCF (Growth 10y) |
45.87 - 270.27 |
76.79 |
32.2% |
| DCF (EBITDA 5y) |
27.05 - 39.02 |
31.96 |
-45.0% |
| DCF (EBITDA 10y) |
39.95 - 61.44 |
48.70 |
-16.1% |
| Fair Value |
3.55 - 3.55 |
3.55 |
-93.89% |
| P/E |
10.91 - 19.14 |
15.69 |
-73.0% |
| EV/EBITDA |
12.65 - 22.68 |
16.64 |
-71.4% |
| EPV |
11.79 - 17.62 |
14.70 |
-74.7% |
| DDM - Stable |
8.33 - 67.36 |
37.84 |
-34.8% |
| DDM - Multi |
27.60 - 177.34 |
48.13 |
-17.1% |
RAVN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,083.33 |
| Beta |
1.41 |
| Outstanding shares (mil) |
35.87 |
| Enterprise Value (mil) |
2,073.10 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.46% |
| Cost of Debt |
4.25% |
| WACC |
7.45% |