As of 2024-12-14, the Intrinsic Value of Construction Partners Inc (ROAD) is
51.60 USD. This ROAD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.96 USD, the upside of Construction Partners Inc is
-46.20%.
The range of the Intrinsic Value is 36.36 - 83.74 USD
51.60 USD
Intrinsic Value
ROAD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.36 - 83.74 |
51.60 |
-46.2% |
| DCF (Growth 10y) |
66.16 - 142.77 |
90.97 |
-5.2% |
| DCF (EBITDA 5y) |
77.86 - 122.48 |
98.86 |
3.0% |
| DCF (EBITDA 10y) |
100.79 - 165.69 |
130.09 |
35.6% |
| Fair Value |
29.52 - 29.52 |
29.52 |
-69.24% |
| P/E |
34.96 - 68.99 |
51.82 |
-46.0% |
| EV/EBITDA |
29.90 - 70.43 |
52.38 |
-45.4% |
| EPV |
(0.98) - 1.08 |
0.05 |
-99.9% |
| DDM - Stable |
9.59 - 25.18 |
17.38 |
-81.9% |
| DDM - Multi |
42.98 - 89.87 |
58.39 |
-39.2% |
ROAD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,343.05 |
| Beta |
2.43 |
| Outstanding shares (mil) |
55.68 |
| Enterprise Value (mil) |
5,781.89 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.23% |
| Cost of Debt |
6.43% |
| WACC |
9.90% |