As of 2024-12-12, the Intrinsic Value of Shyft Group Inc (SHYF) is
17.04 USD. This SHYF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.83 USD, the upside of Shyft Group Inc is
32.80%.
The range of the Intrinsic Value is 10.26 - 37.92 USD
17.04 USD
Intrinsic Value
SHYF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.26 - 37.92 |
17.04 |
32.8% |
| DCF (Growth 10y) |
13.21 - 43.87 |
20.82 |
62.3% |
| DCF (EBITDA 5y) |
11.96 - 18.01 |
14.88 |
16.0% |
| DCF (EBITDA 10y) |
14.11 - 23.26 |
18.23 |
42.1% |
| Fair Value |
-2.75 - -2.75 |
-2.75 |
-121.46% |
| P/E |
(1.35) - 6.93 |
2.11 |
-83.6% |
| EV/EBITDA |
0.59 - 9.30 |
4.33 |
-66.3% |
| EPV |
4.37 - 8.91 |
6.64 |
-48.2% |
| DDM - Stable |
(0.95) - (3.01) |
(1.98) |
-115.5% |
| DDM - Multi |
12.39 - 30.78 |
17.71 |
38.0% |
SHYF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
442.51 |
| Beta |
0.78 |
| Outstanding shares (mil) |
34.49 |
| Enterprise Value (mil) |
563.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.19% |
| Cost of Debt |
15.83% |
| WACC |
9.73% |