SCS
Steelcase Inc
Price:  
12.70 
USD
Volume:  
473,039.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Steelcase Intrinsic Value

154.60 %
Upside

As of 2024-02-23, the Intrinsic Value of Steelcase Inc (SCS) is 32.33 USD. This Steelcase valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.70 USD, the upside of Steelcase Inc is 154.60%.

The range of the Intrinsic Value is 20.56 - 74.36 USD

12.70 USD
Stock Price
32.33 USD
Intrinsic Value
Intrinsic Value Details

Steelcase Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.56 - 74.36 32.33 154.6%
DCF (Growth 10y) 24.34 - 80.99 36.85 190.1%
DCF (EBITDA 5y) 17.76 - 24.31 20.11 58.3%
DCF (EBITDA 10y) 22.85 - 32.92 26.68 110.1%
Fair Value 16.53 - 16.53 16.53 30.12%
P/E 8.13 - 11.30 9.66 -23.9%
EV/EBITDA 12.63 - 19.34 15.02 18.3%
EPV 59.92 - 87.66 73.79 481.0%
DDM - Stable 5.49 - 22.31 13.90 9.4%
DDM - Multi 15.57 - 47.35 23.22 82.8%

Steelcase Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,450.59
Beta 0.75
Outstanding shares (mil) 114.22
Enterprise Value (mil) 1,634.69
Market risk premium 4.60%
Cost of Equity 9.05%
Cost of Debt 5.42%
WACC 7.84%