STZ
Constellation Brands Inc
Price:  
141.57 
USD
Volume:  
2,423,918.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STZ Intrinsic Value

24.60 %
Upside

What is the intrinsic value of STZ?

As of 2025-10-22, the Intrinsic Value of Constellation Brands Inc (STZ) is 176.38 USD. This STZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141.57 USD, the upside of Constellation Brands Inc is 24.60%.

The range of the Intrinsic Value is 66.31 - 1,910.44 USD

Is STZ undervalued or overvalued?

Based on its market price of 141.57 USD and our intrinsic valuation, Constellation Brands Inc (STZ) is undervalued by 24.60%.

141.57 USD
Stock Price
176.38 USD
Intrinsic Value
Intrinsic Value Details

STZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.31 - 1,910.44 176.38 24.6%
DCF (Growth 10y) 106.88 - 2,376.38 242.90 71.6%
DCF (EBITDA 5y) 73.80 - 94.03 84.92 -40.0%
DCF (EBITDA 10y) 102.35 - 133.29 118.35 -16.4%
Fair Value -11.21 - -11.21 -11.21 -107.92%
P/E 14.86 - 22.57 22.57 -84.1%
EV/EBITDA 52.70 - 136.79 100.06 -29.3%
EPV 81.51 - 135.64 108.58 -23.3%
DDM - Stable (33.35) - (214.30) (123.83) -187.5%
DDM - Multi 48.85 - 247.48 81.98 -42.1%

STZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,780.41
Beta 0.52
Outstanding shares (mil) 175.04
Enterprise Value (mil) 24,780.41
Market risk premium 4.60%
Cost of Equity 6.66%
Cost of Debt 4.39%
WACC 5.58%