As of 2025-06-30, the Intrinsic Value of Scotts Miracle-Gro Co (SMG) is 77.19 USD. This SMG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.96 USD, the upside of Scotts Miracle-Gro Co is 17.00%.
The range of the Intrinsic Value is 45.24 - 150.56 USD
Based on its market price of 65.96 USD and our intrinsic valuation, Scotts Miracle-Gro Co (SMG) is undervalued by 17.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.24 - 150.56 | 77.19 | 17.0% |
| DCF (Growth 10y) | 56.58 - 160.91 | 88.47 | 34.1% |
| DCF (EBITDA 5y) | 19.98 - 34.74 | 27.75 | -57.9% |
| DCF (EBITDA 10y) | 36.54 - 56.66 | 46.59 | -29.4% |
| Fair Value | 3.13 - 3.13 | 3.13 | -95.26% |
| P/E | 5.87 - 16.10 | 9.22 | -86.0% |
| EV/EBITDA | 7.63 - 27.67 | 18.27 | -72.3% |
| EPV | 21.76 - 41.97 | 31.86 | -51.7% |
| DDM - Stable | 5.33 - 13.81 | 9.57 | -85.5% |
| DDM - Multi | 34.08 - 56.54 | 41.62 | -36.9% |
| Market Cap (mil) | 3,807.21 |
| Beta | 0.57 |
| Outstanding shares (mil) | 57.72 |
| Enterprise Value (mil) | 6,338.11 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.14% |
| Cost of Debt | 6.11% |
| WACC | 6.86% |