As of 2024-12-11, the Intrinsic Value of U.S. Silica Holdings Inc (SLCA) is
25.42 USD. This SLCA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.49 USD, the upside of U.S. Silica Holdings Inc is
64.10%.
The range of the Intrinsic Value is 20.70 - 32.33 USD
25.42 USD
Intrinsic Value
SLCA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.70 - 32.33 |
25.42 |
64.1% |
| DCF (Growth 10y) |
22.45 - 33.69 |
27.04 |
74.6% |
| DCF (EBITDA 5y) |
14.10 - 23.17 |
16.52 |
6.7% |
| DCF (EBITDA 10y) |
18.10 - 27.04 |
20.86 |
34.6% |
| Fair Value |
37.08 - 37.08 |
37.08 |
139.40% |
| P/E |
9.89 - 18.57 |
14.76 |
-4.7% |
| EV/EBITDA |
11.49 - 34.58 |
20.71 |
33.7% |
| EPV |
33.76 - 45.38 |
39.57 |
155.5% |
| DDM - Stable |
7.75 - 15.13 |
11.44 |
-26.1% |
| DDM - Multi |
8.30 - 13.32 |
10.28 |
-33.6% |
SLCA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,211.32 |
| Beta |
0.47 |
| Outstanding shares (mil) |
78.20 |
| Enterprise Value (mil) |
1,786.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.61% |
| Cost of Debt |
6.76% |
| WACC |
8.98% |