As of 2025-11-04, the Intrinsic Value of Simply Good Foods Co (SMPL) is 30.71 USD. This SMPL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.83 USD, the upside of Simply Good Foods Co is 54.80%.
The range of the Intrinsic Value is 25.06 - 39.71 USD
Based on its market price of 19.83 USD and our intrinsic valuation, Simply Good Foods Co (SMPL) is undervalued by 54.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.06 - 39.71 | 30.71 | 54.8% |
| DCF (Growth 10y) | 30.89 - 47.87 | 37.46 | 88.9% |
| DCF (EBITDA 5y) | 21.71 - 24.68 | 23.36 | 17.8% |
| DCF (EBITDA 10y) | 27.74 - 32.78 | 30.33 | 53.0% |
| Fair Value | 25.76 - 25.76 | 25.76 | 29.93% |
| P/E | 15.52 - 20.33 | 18.68 | -5.8% |
| EV/EBITDA | 12.19 - 19.32 | 16.07 | -19.0% |
| EPV | 22.31 - 28.97 | 25.64 | 29.3% |
| DDM - Stable | 9.08 - 18.84 | 13.96 | -29.6% |
| DDM - Multi | 16.42 - 27.36 | 20.60 | 3.9% |
| Market Cap (mil) | 1,993.71 |
| Beta | 0.62 |
| Outstanding shares (mil) | 100.54 |
| Enterprise Value (mil) | 2,144.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.43% |
| Cost of Debt | 5.00% |
| WACC | 6.81% |