As of 2025-05-23, the Intrinsic Value of REX American Resources Corp (REX) is 98.84 USD. This REX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.76 USD, the upside of REX American Resources Corp is 136.70%.
The range of the Intrinsic Value is 79.17 - 136.74 USD
Based on its market price of 41.76 USD and our intrinsic valuation, REX American Resources Corp (REX) is undervalued by 136.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.17 - 136.74 | 98.84 | 136.7% |
| DCF (Growth 10y) | 82.83 - 139.46 | 102.28 | 144.9% |
| DCF (EBITDA 5y) | 66.02 - 80.69 | 69.44 | 66.3% |
| DCF (EBITDA 10y) | 73.41 - 92.47 | 79.24 | 89.8% |
| Fair Value | 87.50 - 87.50 | 87.50 | 109.52% |
| P/E | 29.82 - 50.24 | 39.98 | -4.3% |
| EV/EBITDA | 48.02 - 65.04 | 56.62 | 35.6% |
| EPV | 41.61 - 57.09 | 49.35 | 18.2% |
| DDM - Stable | 23.41 - 69.86 | 46.64 | 11.7% |
| DDM - Multi | 34.91 - 89.97 | 51.34 | 22.9% |
| Market Cap (mil) | 694.05 |
| Beta | 0.78 |
| Outstanding shares (mil) | 16.62 |
| Enterprise Value (mil) | 497.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.99% |
| Cost of Debt | 5.00% |
| WACC | 5.93% |