As of 2025-06-20, the Intrinsic Value of Summit Materials Inc (SUM) is 53.18 USD. This SUM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.49 USD, the upside of Summit Materials Inc is 1.30%.
The range of the Intrinsic Value is 36.59 - 90.07 USD
Based on its market price of 52.49 USD and our intrinsic valuation, Summit Materials Inc (SUM) is undervalued by 1.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.59 - 90.07 | 53.18 | 1.3% |
| DCF (Growth 10y) | 50.56 - 113.72 | 70.29 | 33.9% |
| DCF (EBITDA 5y) | 43.68 - 65.86 | 54.34 | 3.5% |
| DCF (EBITDA 10y) | 55.95 - 85.36 | 69.56 | 32.5% |
| Fair Value | 20.96 - 20.96 | 20.96 | -60.08% |
| P/E | 11.57 - 48.53 | 28.12 | -46.4% |
| EV/EBITDA | 27.67 - 47.09 | 40.61 | -22.6% |
| EPV | 11.18 - 18.03 | 14.61 | -72.2% |
| DDM - Stable | 6.61 - 17.65 | 12.13 | -76.9% |
| DDM - Multi | 27.72 - 57.79 | 37.49 | -28.6% |
| Market Cap (mil) | 9,228.27 |
| Beta | 1.05 |
| Outstanding shares (mil) | 175.81 |
| Enterprise Value (mil) | 11,314.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.57% |
| Cost of Debt | 5.63% |
| WACC | 8.53% |