As of 2024-12-11, the Intrinsic Value of Sysco Corp (SYY) is
316.70 USD. This Sysco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.82 USD, the upside of Sysco Corp is
291.90%.
The range of the Intrinsic Value is 213.22 - 605.03 USD
316.70 USD
Intrinsic Value
Sysco Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
213.22 - 605.03 |
316.70 |
291.9% |
| DCF (Growth 10y) |
270.00 - 710.14 |
386.99 |
378.8% |
| DCF (EBITDA 5y) |
132.37 - 197.22 |
162.98 |
101.7% |
| DCF (EBITDA 10y) |
189.05 - 273.28 |
227.77 |
181.8% |
| Fair Value |
98.81 - 98.81 |
98.81 |
22.26% |
| P/E |
57.55 - 93.12 |
75.94 |
-6.0% |
| EV/EBITDA |
33.14 - 81.78 |
61.25 |
-24.2% |
| EPV |
286.70 - 393.53 |
340.12 |
320.8% |
| DDM - Stable |
41.20 - 145.44 |
93.32 |
15.5% |
| DDM - Multi |
163.34 - 433.40 |
235.57 |
191.5% |
Sysco Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,701.21 |
| Beta |
0.02 |
| Outstanding shares (mil) |
491.23 |
| Enterprise Value (mil) |
51,324.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.58% |
| Cost of Debt |
5.13% |
| WACC |
5.97% |