As of 2024-12-12, the Intrinsic Value of Superior Group of Companies Inc (SGC) is
68.25 USD. This SGC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.22 USD, the upside of Superior Group of Companies Inc is
296.30%.
The range of the Intrinsic Value is 39.83 - 219.44 USD
68.25 USD
Intrinsic Value
SGC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.83 - 219.44 |
68.25 |
296.3% |
| DCF (Growth 10y) |
50.81 - 252.84 |
82.97 |
381.8% |
| DCF (EBITDA 5y) |
14.31 - 21.70 |
17.88 |
3.9% |
| DCF (EBITDA 10y) |
24.65 - 34.72 |
29.38 |
70.6% |
| Fair Value |
16.54 - 16.54 |
16.54 |
-3.96% |
| P/E |
7.67 - 17.25 |
12.46 |
-27.7% |
| EV/EBITDA |
3.82 - 11.10 |
7.16 |
-58.4% |
| EPV |
16.68 - 24.12 |
20.40 |
18.5% |
| DDM - Stable |
12.08 - 54.50 |
33.29 |
93.3% |
| DDM - Multi |
39.72 - 131.63 |
60.14 |
249.2% |
SGC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
281.37 |
| Beta |
1.23 |
| Outstanding shares (mil) |
16.34 |
| Enterprise Value (mil) |
347.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.07% |
| Cost of Debt |
5.74% |
| WACC |
5.74% |