As of 2024-07-27, the Intrinsic Value of Simpson Manufacturing Co Inc (SSD) is
190.21 USD. This SSD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 192.45 USD, the upside of Simpson Manufacturing Co Inc is
%.
The range of the Intrinsic Value is 145.18 - 281.65 USD
190.21 USD
Intrinsic Value
SSD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
145.18 - 281.65 |
190.21 |
-1.2% |
| DCF (Growth 10y) |
196.75 - 371.62 |
254.91 |
32.5% |
| DCF (EBITDA 5y) |
183.33 - 260.38 |
218.40 |
13.5% |
| DCF (EBITDA 10y) |
232.35 - 343.94 |
281.63 |
46.3% |
| Fair Value |
193.11 - 193.11 |
193.11 |
0.34% |
| P/E |
171.54 - 187.81 |
180.47 |
-6.2% |
| EV/EBITDA |
118.80 - 180.45 |
156.00 |
-18.9% |
| EPV |
67.06 - 88.67 |
77.87 |
-59.5% |
| DDM - Stable |
59.28 - 152.73 |
106.01 |
-44.9% |
| DDM - Multi |
115.36 - 232.26 |
154.29 |
-19.8% |
SSD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,113.69 |
| Beta |
1.34 |
| Outstanding shares (mil) |
42.16 |
| Enterprise Value (mil) |
8,220.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.17% |
| Cost of Debt |
4.62% |
| WACC |
9.77% |