As of 2024-12-12, the Intrinsic Value of Standex International Corp (SXI) is
219.01 USD. This SXI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 209.24 USD, the upside of Standex International Corp is
4.70%.
The range of the Intrinsic Value is 162.14 - 349.72 USD
219.01 USD
Intrinsic Value
SXI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
162.14 - 349.72 |
219.01 |
4.7% |
| DCF (Growth 10y) |
191.57 - 389.68 |
252.17 |
20.5% |
| DCF (EBITDA 5y) |
200.81 - 269.07 |
234.89 |
12.3% |
| DCF (EBITDA 10y) |
224.81 - 311.37 |
266.14 |
27.2% |
| Fair Value |
149.95 - 149.95 |
149.95 |
-28.33% |
| P/E |
199.89 - 242.08 |
228.00 |
9.0% |
| EV/EBITDA |
137.45 - 184.62 |
163.30 |
-22.0% |
| EPV |
73.28 - 92.37 |
82.82 |
-60.4% |
| DDM - Stable |
53.87 - 153.79 |
103.83 |
-50.4% |
| DDM - Multi |
119.92 - 263.03 |
164.40 |
-21.4% |
SXI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,527.62 |
| Beta |
1.42 |
| Outstanding shares (mil) |
12.08 |
| Enterprise Value (mil) |
2,512.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.65% |
| Cost of Debt |
4.25% |
| WACC |
9.29% |