As of 2024-12-15, the Intrinsic Value of J M Smucker Co (SJM) is
149.77 USD. This SJM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 113.53 USD, the upside of J M Smucker Co is
31.90%.
The range of the Intrinsic Value is 102.25 - 235.53 USD
149.77 USD
Intrinsic Value
SJM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
102.25 - 235.53 |
149.77 |
31.9% |
| DCF (Growth 10y) |
119.73 - 255.54 |
168.33 |
48.3% |
| DCF (EBITDA 5y) |
101.49 - 123.65 |
111.12 |
-2.1% |
| DCF (EBITDA 10y) |
118.88 - 153.13 |
134.19 |
18.2% |
| Fair Value |
124.01 - 124.01 |
124.01 |
9.23% |
| P/E |
104.37 - 166.02 |
137.99 |
21.5% |
| EV/EBITDA |
114.07 - 163.17 |
143.27 |
26.2% |
| EPV |
100.05 - 168.39 |
134.22 |
18.2% |
| DDM - Stable |
47.56 - 106.53 |
77.05 |
-32.1% |
| DDM - Multi |
97.54 - 163.30 |
121.56 |
7.1% |
SJM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,081.86 |
| Beta |
0.24 |
| Outstanding shares (mil) |
106.42 |
| Enterprise Value (mil) |
20,309.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.25% |
| Cost of Debt |
4.67% |
| WACC |
5.12% |