STZ
Constellation Brands Inc
Price:  
239.89 
USD
Volume:  
1,500,954.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STZ Intrinsic Value

34.50 %
Upside

As of 2024-12-12, the Intrinsic Value of Constellation Brands Inc (STZ) is 322.72 USD. This STZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 239.89 USD, the upside of Constellation Brands Inc is 34.50%.

The range of the Intrinsic Value is 214.13 - 599.23 USD

239.89 USD
Stock Price
322.72 USD
Intrinsic Value
Intrinsic Value Details

STZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 214.13 - 599.23 322.72 34.5%
DCF (Growth 10y) 251.09 - 637.53 360.71 50.4%
DCF (EBITDA 5y) 149.74 - 212.92 181.74 -24.2%
DCF (EBITDA 10y) 193.64 - 269.52 230.78 -3.8%
Fair Value 79.80 - 79.80 79.80 -66.73%
P/E 52.93 - 178.20 114.69 -52.2%
EV/EBITDA 92.43 - 209.44 157.47 -34.4%
EPV 69.57 - 106.63 88.10 -63.3%
DDM - Stable 34.06 - 100.69 67.38 -71.9%
DDM - Multi 151.52 - 312.49 200.47 -16.4%

STZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 43,549.63
Beta 0.19
Outstanding shares (mil) 181.54
Enterprise Value (mil) 55,081.43
Market risk premium 4.60%
Cost of Equity 6.71%
Cost of Debt 4.39%
WACC 5.96%