RAVN
Raven Industries Inc
Price:  
58.08 
USD
Volume:  
285,122.00
United States | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RAVN Intrinsic Value

%
Upside

As of 2024-02-28, 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 %.

The range of the Intrinsic Value is 31.43 - 190.74 USD

58.08 USD
Stock Price
53.25 USD
Intrinsic Value
Intrinsic Value Details

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) 29.48 - 41.27 36.18 -37.7%
DCF (EBITDA 10y) 42.75 - 64.42 53.92 -7.2%
Fair Value 3.55 - 3.55 3.55 -93.89%
P/E 13.62 - 21.50 16.72 -71.2%
EV/EBITDA 14.09 - 24.86 19.17 -67.0%
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%