SKY
Skyline Champion Corp
Price:  
66.91 
USD
Volume:  
650,418.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SKY Intrinsic Value

39.10 %
Upside

What is the intrinsic value of SKY?

As of 2025-07-06, the Intrinsic Value of Skyline Champion Corp (SKY) is 93.08 USD. This SKY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.91 USD, the upside of Skyline Champion Corp is 39.10%.

The range of the Intrinsic Value is 74.71 - 127.95 USD

Is SKY undervalued or overvalued?

Based on its market price of 66.91 USD and our intrinsic valuation, Skyline Champion Corp (SKY) is undervalued by 39.10%.

66.91 USD
Stock Price
93.08 USD
Intrinsic Value
Intrinsic Value Details

SKY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.71 - 127.95 93.08 39.1%
DCF (Growth 10y) 98.02 - 164.97 121.31 81.3%
DCF (EBITDA 5y) 70.26 - 97.96 79.41 18.7%
DCF (EBITDA 10y) 91.26 - 127.71 104.02 55.5%
Fair Value 86.60 - 86.60 86.60 29.42%
P/E 26.19 - 44.69 33.73 -49.6%
EV/EBITDA 39.37 - 57.11 45.94 -31.3%
EPV 48.06 - 59.24 53.65 -19.8%
DDM - Stable 27.82 - 66.19 47.01 -29.7%
DDM - Multi 58.61 - 109.60 76.50 14.3%

SKY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,832.60
Beta 0.81
Outstanding shares (mil) 57.28
Enterprise Value (mil) 3,353.13
Market risk premium 4.60%
Cost of Equity 8.71%
Cost of Debt 8.31%
WACC 8.63%