SYY
Sysco Corp
Price:  
79.96 
USD
Volume:  
2,205,496.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Sysco Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Sysco Corp (SYY) is 238.54 USD. This Sysco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.96 USD, the upside of Sysco Corp is %.

The range of the Intrinsic Value is 158.21 - 464.84 USD

79.96 USD
Stock Price
238.54 USD
Intrinsic Value
Intrinsic Value Details

Sysco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 158.21 - 464.84 238.54 198.3%
DCF (Growth 10y) 209.36 - 573.22 305.43 282.0%
DCF (EBITDA 5y) 122.11 - 194.84 156.97 96.3%
DCF (EBITDA 10y) 171.36 - 271.09 217.06 171.5%
Fair Value 104.55 - 104.55 104.55 30.76%
P/E 62.88 - 108.23 80.28 0.4%
EV/EBITDA 30.34 - 65.90 47.41 -40.7%
EPV 207.49 - 314.45 260.97 226.4%
DDM - Stable 36.32 - 128.91 82.62 3.3%
DDM - Multi 125.65 - 339.26 182.55 128.3%

Sysco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 39,806.49
Beta 0.62
Outstanding shares (mil) 497.83
Enterprise Value (mil) 50,956.99
Market risk premium 4.60%
Cost of Equity 7.49%
Cost of Debt 5.13%
WACC 6.78%