SUM
Summit Materials Inc
Price:  
38.70 
USD
Volume:  
688,465.00
United States | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SUM Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Summit Materials Inc (SUM) is 53.36 USD. This SUM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.70 USD, the upside of Summit Materials Inc is %.

The range of the Intrinsic Value is 32.32 - 116.71 USD

38.70 USD
Stock Price
53.36 USD
Intrinsic Value
Intrinsic Value Details

SUM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.32 - 116.71 53.36 37.9%
DCF (Growth 10y) 44.29 - 144.93 69.60 79.8%
DCF (EBITDA 5y) 37.10 - 64.16 53.09 37.2%
DCF (EBITDA 10y) 47.75 - 85.61 67.80 75.2%
Fair Value 35.58 - 35.58 35.58 -8.06%
P/E 15.20 - 43.70 30.87 -20.2%
EV/EBITDA 20.74 - 44.75 35.60 -8.0%
EPV 7.88 - 17.84 12.86 -66.8%
DDM - Stable 9.83 - 34.70 22.26 -42.5%
DDM - Multi 22.64 - 65.56 34.06 -12.0%

SUM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,789.92
Beta 1.48
Outstanding shares (mil) 175.45
Enterprise Value (mil) 9,108.97
Market risk premium 4.60%
Cost of Equity 10.41%
Cost of Debt 5.30%
WACC 8.86%