Steelcase Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Steelcase Inc (SCS) is
42.24 USD. This Steelcase valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.03 USD, the upside of Steelcase Inc is
%.
The range of the Intrinsic Value is 26.18 - 104.82 USD
42.24 USD
Intrinsic Value
Steelcase Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.18 - 104.82 |
42.24 |
201.1% |
| DCF (Growth 10y) |
33.00 - 122.85 |
51.49 |
267.0% |
| DCF (EBITDA 5y) |
21.99 - 28.10 |
24.40 |
73.9% |
| DCF (EBITDA 10y) |
29.55 - 40.25 |
33.95 |
142.0% |
| Fair Value |
19.82 - 19.82 |
19.82 |
41.30% |
| P/E |
13.02 - 17.24 |
14.72 |
4.9% |
| EV/EBITDA |
13.13 - 26.39 |
17.85 |
27.2% |
| EPV |
73.08 - 108.61 |
90.84 |
547.5% |
| DDM - Stable |
7.39 - 34.62 |
21.01 |
49.7% |
| DDM - Multi |
21.42 - 75.98 |
33.19 |
136.6% |
Steelcase Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,601.24 |
| Beta |
0.47 |
| Outstanding shares (mil) |
114.13 |
| Enterprise Value (mil) |
1,874.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.78% |
| Cost of Debt |
5.18% |
| WACC |
6.91% |