As of 2024-12-15, the Intrinsic Value of Renewable Energy Group Inc (REGI) is
171.95 USD. This REGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.50 USD, the upside of Renewable Energy Group Inc is
179.60%.
The range of the Intrinsic Value is 109.39 - 420.63 USD
171.95 USD
Intrinsic Value
REGI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
109.39 - 420.63 |
171.95 |
179.6% |
| DCF (Growth 10y) |
127.36 - 457.92 |
194.39 |
216.1% |
| DCF (EBITDA 5y) |
65.08 - 81.02 |
73.85 |
20.1% |
| DCF (EBITDA 10y) |
88.54 - 115.31 |
101.94 |
65.7% |
| Fair Value |
23.51 - 23.51 |
23.51 |
-61.78% |
| P/E |
16.39 - 26.90 |
20.04 |
-67.4% |
| EV/EBITDA |
19.37 - 43.47 |
33.55 |
-45.4% |
| EPV |
58.05 - 96.82 |
77.43 |
25.9% |
| DDM - Stable |
51.06 - 226.46 |
138.76 |
125.6% |
| DDM - Multi |
92.66 - 324.94 |
144.86 |
135.6% |
REGI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,106.36 |
| Beta |
0.58 |
| Outstanding shares (mil) |
50.51 |
| Enterprise Value (mil) |
3,106.36 |
| Market risk premium |
4.24% |
| Cost of Equity |
5.96% |
| Cost of Debt |
7.26% |
| WACC |
6.10% |