SSD
Simpson Manufacturing Co Inc
Price:  
164.31 
USD
Volume:  
273,222.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SSD Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Simpson Manufacturing Co Inc (SSD) is 183.97 USD. This SSD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.31 USD, the upside of Simpson Manufacturing Co Inc is %.

The range of the Intrinsic Value is 143.58 - 260.83 USD

164.31 USD
Stock Price
183.97 USD
Intrinsic Value
Intrinsic Value Details

SSD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 143.58 - 260.83 183.97 12.0%
DCF (Growth 10y) 194.38 - 343.10 246.02 49.7%
DCF (EBITDA 5y) 174.57 - 235.96 205.11 24.8%
DCF (EBITDA 10y) 222.90 - 312.34 265.34 61.5%
Fair Value 193.11 - 193.11 193.11 17.53%
P/E 159.87 - 176.95 167.44 1.9%
EV/EBITDA 111.71 - 166.89 143.52 -12.7%
EPV 66.45 - 85.03 75.74 -53.9%
DDM - Stable 58.26 - 140.49 99.38 -39.5%
DDM - Multi 113.05 - 212.02 147.50 -10.2%

SSD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,927.31
Beta 1.43
Outstanding shares (mil) 42.16
Enterprise Value (mil) 7,034.14
Market risk premium 4.60%
Cost of Equity 10.46%
Cost of Debt 4.62%
WACC 10.00%