As of 2024-12-14, the Intrinsic Value of REX American Resources Corp (REX) is 70.89 USD. This REX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.05 USD, the upside of REX American Resources Corp is 72.70%.

The range of the Intrinsic Value is 57.90 - 96.06 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	57.90 - 96.06	70.89	72.7%
DCF (Growth 10y)	61.64 - 100.69	75.00	82.7%
DCF (EBITDA 5y)	49.01 - 56.69	53.02	29.2%
DCF (EBITDA 10y)	54.97 - 66.58	60.59	47.6%
Fair Value	98.48 - 98.48	98.48	139.91%
P/E	12.16 - 40.97	25.22	-38.6%
EV/EBITDA	30.90 - 54.07	43.61	6.2%
EPV	48.43 - 67.47	57.95	41.2%
DDM - Stable	22.04 - 64.38	43.21	5.3%
DDM - Multi	24.03 - 60.40	35.03	-14.7%