As of 2024-07-27, the Intrinsic Value of Seneca Foods Corp (SENEA) is
92.04 USD. This SENEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.74 USD, the upside of Seneca Foods Corp is
%.
The range of the Intrinsic Value is 59.99 - 148.96 USD
92.04 USD
Intrinsic Value
SENEA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.99 - 148.96 |
92.04 |
49.1% |
| DCF (Growth 10y) |
101.79 - 220.09 |
144.53 |
134.1% |
| DCF (EBITDA 5y) |
123.65 - 201.02 |
152.59 |
147.1% |
| DCF (EBITDA 10y) |
149.10 - 248.20 |
187.03 |
202.9% |
| Fair Value |
227.47 - 227.47 |
227.47 |
268.43% |
| P/E |
128.12 - 209.64 |
170.87 |
176.8% |
| EV/EBITDA |
74.15 - 153.18 |
105.15 |
70.3% |
| EPV |
(33.73) - (9.66) |
(21.69) |
-135.1% |
| DDM - Stable |
59.95 - 140.83 |
100.39 |
62.6% |
| DDM - Multi |
71.86 - 141.53 |
96.36 |
56.1% |
SENEA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
429.71 |
| Beta |
-0.56 |
| Outstanding shares (mil) |
6.96 |
| Enterprise Value (mil) |
1,062.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.72% |
| Cost of Debt |
5.44% |
| WACC |
6.00% |