As of 2025-12-12, the Intrinsic Value of Skyline Champion Corp (SKY) is 97.88 USD. This SKY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.60 USD, the upside of Skyline Champion Corp is 10.50%.
The range of the Intrinsic Value is 77.02 - 140.24 USD
Based on its market price of 88.60 USD and our intrinsic valuation, Skyline Champion Corp (SKY) is undervalued by 10.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.02 - 140.24 | 97.88 | 10.5% |
| DCF (Growth 10y) | 98.27 - 174.38 | 123.58 | 39.5% |
| DCF (EBITDA 5y) | 71.36 - 101.98 | 78.33 | -11.6% |
| DCF (EBITDA 10y) | 91.83 - 131.61 | 102.52 | 15.7% |
| Fair Value | 98.81 - 98.81 | 98.81 | 11.52% |
| P/E | 36.02 - 78.33 | 57.96 | -34.6% |
| EV/EBITDA | 45.66 - 67.83 | 49.10 | -44.6% |
| EPV | 51.72 - 64.98 | 58.35 | -34.1% |
| DDM - Stable | 33.69 - 86.01 | 59.85 | -32.4% |
| DDM - Multi | 59.91 - 119.30 | 79.81 | -9.9% |
| Market Cap (mil) | 4,949.20 |
| Beta | 0.70 |
| Outstanding shares (mil) | 55.86 |
| Enterprise Value (mil) | 4,453.43 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.17% |
| Cost of Debt | 8.31% |
| WACC | 8.12% |