As of 2024-12-15, the Intrinsic Value of Summit Materials Inc (SUM) is
58.69 USD. This SUM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.78 USD, the upside of Summit Materials Inc is
15.60%.
The range of the Intrinsic Value is 40.04 - 101.32 USD
58.69 USD
Intrinsic Value
SUM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.04 - 101.32 |
58.69 |
15.6% |
| DCF (Growth 10y) |
58.08 - 137.04 |
82.32 |
62.1% |
| DCF (EBITDA 5y) |
50.65 - 97.01 |
76.21 |
50.1% |
| DCF (EBITDA 10y) |
66.64 - 128.58 |
97.78 |
92.6% |
| Fair Value |
20.98 - 20.98 |
20.98 |
-58.68% |
| P/E |
9.33 - 50.53 |
29.72 |
-41.5% |
| EV/EBITDA |
25.09 - 56.92 |
46.75 |
-7.9% |
| EPV |
8.92 - 18.87 |
13.90 |
-72.6% |
| DDM - Stable |
5.23 - 14.94 |
10.09 |
-80.1% |
| DDM - Multi |
29.92 - 68.74 |
41.94 |
-17.4% |
SUM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,916.46 |
| Beta |
1.26 |
| Outstanding shares (mil) |
175.59 |
| Enterprise Value (mil) |
11,002.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.15% |
| Cost of Debt |
5.63% |
| WACC |
8.96% |