SMG
Scotts Miracle-Gro Co
Price:  
64.95 
USD
Volume:  
1,288,192.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMG Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Scotts Miracle-Gro Co (SMG) is 71.19 USD. This SMG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.95 USD, the upside of Scotts Miracle-Gro Co is %.

The range of the Intrinsic Value is 21.28 - 385.82 USD

64.95 USD
Stock Price
71.19 USD
Intrinsic Value
Intrinsic Value Details

SMG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.28 - 385.82 71.19 9.6%
DCF (Growth 10y) 79.37 - 754.30 172.14 165.0%
DCF (EBITDA 5y) 11.14 - 29.43 18.93 -70.8%
DCF (EBITDA 10y) 57.06 - 106.56 77.99 20.1%
Fair Value -153.33 - -153.33 -153.33 -336.08%
P/E (72.50) - (94.09) (83.87) -229.1%
EV/EBITDA (40.13) - 6.85 (18.73) -128.8%
EPV 23.70 - 74.67 49.19 -24.3%
DDM - Stable (63.88) - (230.55) (147.22) -326.7%
DDM - Multi 9.66 - 27.63 14.39 -77.8%

SMG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,682.02
Beta 2.31
Outstanding shares (mil) 56.69
Enterprise Value (mil) 6,435.22
Market risk premium 4.60%
Cost of Equity 8.06%
Cost of Debt 9.08%
WACC 7.61%