As of 2025-01-18, the Intrinsic Value of Sysco Corp (SYY) is
96.97 USD. This Sysco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.07 USD, the upside of Sysco Corp is
32.70%.
The range of the Intrinsic Value is 62.57 - 187.49 USD
96.97 USD
Intrinsic Value
Sysco Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
62.57 - 187.49 |
96.97 |
32.7% |
| DCF (Growth 10y) |
68.44 - 184.88 |
100.77 |
37.9% |
| DCF (EBITDA 5y) |
40.92 - 63.14 |
50.14 |
-31.4% |
| DCF (EBITDA 10y) |
51.01 - 76.05 |
61.47 |
-15.9% |
| Fair Value |
98.81 - 98.81 |
98.81 |
35.23% |
| P/E |
56.24 - 86.56 |
63.70 |
-12.8% |
| EV/EBITDA |
31.64 - 57.43 |
46.47 |
-36.4% |
| EPV |
236.01 - 311.31 |
273.66 |
274.5% |
| DDM - Stable |
36.50 - 113.10 |
74.80 |
2.4% |
| DDM - Multi |
48.17 - 110.01 |
66.35 |
-9.2% |
Sysco Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35,894.18 |
| Beta |
0.18 |
| Outstanding shares (mil) |
491.23 |
| Enterprise Value (mil) |
47,517.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.36% |
| Cost of Debt |
5.13% |
| WACC |
7.27% |