As of 2024-12-12, the Intrinsic Value of Skyline Champion Corp (SKY) is
115.81 USD. This SKY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 108.92 USD, the upside of Skyline Champion Corp is
6.30%.
The range of the Intrinsic Value is 84.84 - 194.40 USD
115.81 USD
Intrinsic Value
SKY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
84.84 - 194.40 |
115.81 |
6.3% |
| DCF (Growth 10y) |
112.94 - 258.46 |
154.43 |
41.8% |
| DCF (EBITDA 5y) |
88.72 - 123.09 |
101.72 |
-6.6% |
| DCF (EBITDA 10y) |
116.62 - 175.21 |
139.28 |
27.9% |
| Fair Value |
65.46 - 65.46 |
65.46 |
-39.90% |
| P/E |
29.90 - 57.12 |
40.17 |
-63.1% |
| EV/EBITDA |
38.50 - 62.04 |
49.65 |
-54.4% |
| EPV |
44.18 - 62.22 |
53.20 |
-51.2% |
| DDM - Stable |
18.71 - 60.24 |
39.48 |
-63.8% |
| DDM - Multi |
62.22 - 161.54 |
90.53 |
-16.9% |
SKY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,252.01 |
| Beta |
1.61 |
| Outstanding shares (mil) |
57.40 |
| Enterprise Value (mil) |
5,792.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.85% |
| Cost of Debt |
7.81% |
| WACC |
9.78% |