As of 2025-10-29, the Intrinsic Value of Scotts Miracle-Gro Co (SMG) is 73.41 USD. This SMG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.02 USD, the upside of Scotts Miracle-Gro Co is 31.00%.
The range of the Intrinsic Value is 53.23 - 106.32 USD
Based on its market price of 56.02 USD and our intrinsic valuation, Scotts Miracle-Gro Co (SMG) is undervalued by 31.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.23 - 106.32 | 73.41 | 31.0% |
| DCF (Growth 10y) | 71.85 - 131.86 | 94.75 | 69.1% |
| DCF (EBITDA 5y) | 30.15 - 39.72 | 33.55 | -40.1% |
| DCF (EBITDA 10y) | 50.45 - 65.88 | 56.62 | 1.1% |
| Fair Value | 4.60 - 4.60 | 4.60 | -91.79% |
| P/E | 5.95 - 15.60 | 9.06 | -83.8% |
| EV/EBITDA | 7.13 - 29.23 | 21.48 | -61.7% |
| EPV | 31.62 - 51.74 | 41.68 | -25.6% |
| DDM - Stable | 7.25 - 15.20 | 11.22 | -80.0% |
| DDM - Multi | 30.59 - 45.59 | 36.33 | -35.1% |
| Market Cap (mil) | 3,234.59 |
| Beta | 0.70 |
| Outstanding shares (mil) | 57.74 |
| Enterprise Value (mil) | 5,371.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.16% |
| Cost of Debt | 5.64% |
| WACC | 6.59% |