STZ
Constellation Brands Inc
Price:  
253.50 
USD
Volume:  
714,095.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STZ Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Constellation Brands Inc (STZ) is 292.96 USD. This STZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 253.50 USD, the upside of Constellation Brands Inc is %.

The range of the Intrinsic Value is 201.75 - 500.47 USD

253.50 USD
Stock Price
292.96 USD
Intrinsic Value
Intrinsic Value Details

STZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 201.75 - 500.47 292.96 15.6%
DCF (Growth 10y) 239.99 - 542.14 332.91 31.3%
DCF (EBITDA 5y) 207.17 - 265.08 240.85 -5.0%
DCF (EBITDA 10y) 243.45 - 318.39 283.99 12.0%
Fair Value 236.82 - 236.82 236.82 -6.58%
P/E 164.03 - 222.62 187.97 -25.8%
EV/EBITDA 131.82 - 214.51 172.85 -31.8%
EPV 56.08 - 88.50 72.29 -71.5%
DDM - Stable 91.21 - 243.36 167.29 -34.0%
DDM - Multi 130.84 - 261.70 173.47 -31.6%

STZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 46,225.73
Beta 0.42
Outstanding shares (mil) 182.35
Enterprise Value (mil) 57,952.62
Market risk premium 4.60%
Cost of Equity 7.39%
Cost of Debt 4.53%
WACC 6.56%