SLCA
U.S. Silica Holdings Inc
Price:  
15.38 
USD
Volume:  
2,642,807.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SLCA Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of U.S. Silica Holdings Inc (SLCA) is 30.51 USD. This SLCA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.38 USD, the upside of U.S. Silica Holdings Inc is %.

The range of the Intrinsic Value is 24.49 - 39.74 USD

15.38 USD
Stock Price
30.51 USD
Intrinsic Value
Intrinsic Value Details

SLCA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.49 - 39.74 30.51 98.4%
DCF (Growth 10y) 26.54 - 41.35 32.42 110.8%
DCF (EBITDA 5y) 14.92 - 24.96 19.50 26.8%
DCF (EBITDA 10y) 19.82 - 29.95 24.33 58.2%
Fair Value 37.12 - 37.12 37.12 141.33%
P/E 9.34 - 16.09 12.89 -16.2%
EV/EBITDA 10.29 - 27.57 19.79 28.7%
EPV 39.47 - 53.94 46.70 203.7%
DDM - Stable 9.46 - 19.14 14.30 -7.0%
DDM - Multi 10.65 - 17.54 13.32 -13.4%

SLCA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,201.64
Beta 0.57
Outstanding shares (mil) 78.13
Enterprise Value (mil) 1,776.62
Market risk premium 4.60%
Cost of Equity 9.48%
Cost of Debt 7.11%
WACC 7.82%