As of 2025-01-19, the Intrinsic Value of SpartanNash Co (SPTN) is
27.05 USD. This SPTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.01 USD, the upside of SpartanNash Co is
50.20%.
The range of the Intrinsic Value is 17.57 - 44.12 USD
27.05 USD
Intrinsic Value
SPTN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.57 - 44.12 |
27.05 |
50.2% |
| DCF (Growth 10y) |
16.97 - 40.30 |
25.35 |
40.8% |
| DCF (EBITDA 5y) |
19.56 - 36.81 |
26.23 |
45.6% |
| DCF (EBITDA 10y) |
20.02 - 37.77 |
26.95 |
49.6% |
| Fair Value |
33.84 - 33.84 |
33.84 |
87.90% |
| P/E |
19.71 - 29.48 |
22.29 |
23.7% |
| EV/EBITDA |
26.24 - 46.62 |
35.16 |
95.2% |
| EPV |
10.66 - 22.35 |
16.50 |
-8.4% |
| DDM - Stable |
9.02 - 19.24 |
14.13 |
-21.5% |
| DDM - Multi |
12.86 - 20.78 |
15.84 |
-12.0% |
SPTN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
607.84 |
| Beta |
-0.04 |
| Outstanding shares (mil) |
33.75 |
| Enterprise Value (mil) |
1,227.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.42% |
| Cost of Debt |
5.19% |
| WACC |
6.66% |