REX
REX American Resources Corp
Price:  
56.60 
USD
Volume:  
185,312.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

REX Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of REX American Resources Corp (REX) is 62.95 USD. This REX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.60 USD, the upside of REX American Resources Corp is %.

The range of the Intrinsic Value is 53.49 - 78.72 USD

56.60 USD
Stock Price
62.95 USD
Intrinsic Value
Intrinsic Value Details

REX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.49 - 78.72 62.95 11.2%
DCF (Growth 10y) 55.97 - 80.79 65.34 15.4%
DCF (EBITDA 5y) 40.66 - 63.58 50.80 -10.3%
DCF (EBITDA 10y) 47.18 - 69.54 56.73 0.2%
Fair Value 87.05 - 87.05 87.05 53.80%
P/E 17.55 - 29.23 24.18 -57.3%
EV/EBITDA 30.66 - 59.91 39.05 -31.0%
EPV 43.29 - 55.74 49.51 -12.5%
DDM - Stable 17.14 - 39.70 28.42 -49.8%
DDM - Multi 19.65 - 39.28 26.58 -53.0%

REX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 990.50
Beta 0.30
Outstanding shares (mil) 17.50
Enterprise Value (mil) 767.10
Market risk premium 4.60%
Cost of Equity 11.56%
Cost of Debt 5.00%
WACC 7.71%