SPTN
SpartanNash Co
Price:  
20.43 
USD
Volume:  
200,934.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPTN Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of SpartanNash Co (SPTN) is 28.64 USD. This SPTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.43 USD, the upside of SpartanNash Co is %.

The range of the Intrinsic Value is 19.85 - 43.91 USD

20.43 USD
Stock Price
28.64 USD
Intrinsic Value
Intrinsic Value Details

SPTN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.85 - 43.91 28.64 40.2%
DCF (Growth 10y) 21.93 - 46.00 30.76 50.6%
DCF (EBITDA 5y) 19.59 - 38.30 27.83 36.2%
DCF (EBITDA 10y) 22.27 - 42.13 30.82 50.9%
Fair Value 37.86 - 37.86 37.86 85.33%
P/E 20.21 - 39.13 27.04 32.4%
EV/EBITDA 20.42 - 41.72 33.62 64.6%
EPV 12.91 - 23.47 18.19 -11.0%
DDM - Stable 11.68 - 23.07 17.37 -15.0%
DDM - Multi 14.41 - 21.65 17.27 -15.5%

SPTN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 704.22
Beta -0.21
Outstanding shares (mil) 34.47
Enterprise Value (mil) 1,283.74
Market risk premium 4.60%
Cost of Equity 8.49%
Cost of Debt 5.47%
WACC 6.46%