As of 2024-12-15, the Intrinsic Value of Sterling Construction Company Inc (STRL) is
161.79 USD. This STRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 180.29 USD, the upside of Sterling Construction Company Inc is
-10.30%.
The range of the Intrinsic Value is 120.91 - 258.13 USD
161.79 USD
Intrinsic Value
STRL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.91 - 258.13 |
161.79 |
-10.3% |
| DCF (Growth 10y) |
160.11 - 333.42 |
212.15 |
17.7% |
| DCF (EBITDA 5y) |
163.34 - 206.01 |
181.28 |
0.5% |
| DCF (EBITDA 10y) |
196.84 - 265.02 |
225.71 |
25.2% |
| Fair Value |
150.13 - 150.13 |
150.13 |
-16.73% |
| P/E |
133.30 - 223.52 |
174.28 |
-3.3% |
| EV/EBITDA |
121.90 - 166.61 |
144.73 |
-19.7% |
| EPV |
49.16 - 62.06 |
55.61 |
-69.2% |
| DDM - Stable |
49.54 - 145.95 |
97.74 |
-45.8% |
| DDM - Multi |
85.98 - 198.60 |
120.20 |
-33.3% |
STRL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,536.71 |
| Beta |
3.38 |
| Outstanding shares (mil) |
30.71 |
| Enterprise Value (mil) |
5,211.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.59% |
| Cost of Debt |
4.96% |
| WACC |
9.24% |