REGI
Renewable Energy Group Inc
Price:  
61.50 
USD
Volume:  
2,343,382.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

REGI Intrinsic Value

%
Upside

As of 2024-05-19, 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 %.

The range of the Intrinsic Value is 109.39 - 420.63 USD

61.50 USD
Stock Price
171.95 USD
Intrinsic Value
Intrinsic Value Details

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) 53.40 - 95.46 71.95 17.0%
DCF (EBITDA 10y) 78.41 - 129.68 100.17 62.9%
Fair Value 23.51 - 23.51 23.51 -61.78%
P/E 25.30 - 37.33 31.40 -48.9%
EV/EBITDA 23.16 - 55.78 35.06 -43.0%
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%