As of 2024-12-14, the Intrinsic Value of Stonex Group Inc (SNEX) is
184.19 USD. This SNEX valuation is based on the model Peter Lynch Fair Value.
With the current market price of 100.89 USD, the upside of Stonex Group Inc is
82.56%.
184.19 USD
Intrinsic Value
SNEX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(258.76) - 2,388.64 |
(205.83) |
-304.0% |
| DCF (Growth 10y) |
(245.10) - 2,998.31 |
(179.51) |
-277.9% |
| DCF (EBITDA 5y) |
(156.58) - (39.24) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(170.50) - 45.72 |
(1,234.50) |
-123450.0% |
| Fair Value |
184.19 - 184.19 |
184.19 |
82.56% |
| P/E |
43.42 - 195.68 |
104.96 |
4.0% |
| EV/EBITDA |
(169.33) - 90.67 |
(37.54) |
-137.2% |
| EPV |
(145.52) - 53.66 |
(45.93) |
-145.5% |
| DDM - Stable |
75.84 - 292.88 |
184.36 |
82.7% |
| DDM - Multi |
80.29 - 244.91 |
121.40 |
20.3% |
SNEX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,215.36 |
| Beta |
0.96 |
| Outstanding shares (mil) |
31.87 |
| Enterprise Value (mil) |
10,961.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.40% |
| Cost of Debt |
14.52% |
| WACC |
10.06% |