STRL
Sterling Construction Company Inc
Price:  
121.23 
USD
Volume:  
274,898.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STRL Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Sterling Construction Company Inc (STRL) is 138.08 USD. This STRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.23 USD, the upside of Sterling Construction Company Inc is %.

The range of the Intrinsic Value is 104.83 - 209.00 USD

121.23 USD
Stock Price
138.08 USD
Intrinsic Value
Intrinsic Value Details

STRL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 104.83 - 209.00 138.08 13.9%
DCF (Growth 10y) 139.38 - 270.01 181.43 49.7%
DCF (EBITDA 5y) 142.24 - 175.62 158.17 30.5%
DCF (EBITDA 10y) 169.34 - 223.09 194.15 60.1%
Fair Value 121.61 - 121.61 121.61 0.32%
P/E 110.61 - 129.20 120.40 -0.7%
EV/EBITDA 92.33 - 155.00 118.40 -2.3%
EPV 41.07 - 52.16 46.62 -61.5%
DDM - Stable 36.64 - 97.81 67.22 -44.5%
DDM - Multi 74.56 - 158.08 101.71 -16.1%

STRL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,741.16
Beta 1.50
Outstanding shares (mil) 30.86
Enterprise Value (mil) 3,595.93
Market risk premium 4.60%
Cost of Equity 10.39%
Cost of Debt 5.20%
WACC 9.84%