As of 2024-12-14, the Intrinsic Value of Scotts Miracle-Gro Co (SMG) is
150.58 USD. This SMG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.32 USD, the upside of Scotts Miracle-Gro Co is
102.60%.
The range of the Intrinsic Value is 93.95 - 303.04 USD
150.58 USD
Intrinsic Value
SMG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.95 - 303.04 |
150.58 |
102.6% |
| DCF (Growth 10y) |
110.09 - 315.99 |
166.15 |
123.6% |
| DCF (EBITDA 5y) |
40.51 - 49.76 |
44.12 |
-40.6% |
| DCF (EBITDA 10y) |
63.18 - 77.37 |
69.16 |
-6.9% |
| Fair Value |
-3.07 - -3.07 |
-3.07 |
-104.13% |
| P/E |
(8.92) - 10.61 |
(0.35) |
-100.5% |
| EV/EBITDA |
8.58 - 32.10 |
19.00 |
-74.4% |
| EPV |
47.14 - 67.39 |
57.26 |
-23.0% |
| DDM - Stable |
(6.97) - (23.21) |
(15.09) |
-120.3% |
| DDM - Multi |
32.84 - 85.67 |
47.57 |
-36.0% |
SMG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,222.86 |
| Beta |
-0.18 |
| Outstanding shares (mil) |
56.82 |
| Enterprise Value (mil) |
6,378.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.27% |
| Cost of Debt |
5.00% |
| WACC |
5.44% |