As of 2024-12-12, the Intrinsic Value of Silgan Holdings Inc (SLGN) is
65.76 USD. This SLGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.81 USD, the upside of Silgan Holdings Inc is
20.00%.
The range of the Intrinsic Value is 39.26 - 129.63 USD
65.76 USD
Intrinsic Value
SLGN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.26 - 129.63 |
65.76 |
20.0% |
| DCF (Growth 10y) |
56.42 - 158.33 |
86.49 |
57.8% |
| DCF (EBITDA 5y) |
36.80 - 53.44 |
44.33 |
-19.1% |
| DCF (EBITDA 10y) |
54.38 - 78.69 |
65.29 |
19.1% |
| Fair Value |
29.18 - 29.18 |
29.18 |
-46.76% |
| P/E |
40.08 - 54.83 |
48.10 |
-12.2% |
| EV/EBITDA |
28.67 - 46.77 |
37.44 |
-31.7% |
| EPV |
26.87 - 45.50 |
36.19 |
-34.0% |
| DDM - Stable |
23.30 - 59.48 |
41.39 |
-24.5% |
| DDM - Multi |
32.25 - 62.28 |
42.32 |
-22.8% |
SLGN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,853.16 |
| Beta |
0.19 |
| Outstanding shares (mil) |
106.79 |
| Enterprise Value (mil) |
9,292.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.26% |
| Cost of Debt |
4.80% |
| WACC |
6.58% |