As of 2024-12-15, the Intrinsic Value of Ufp Industries Inc (UFPI) is
164.75 USD. This UFPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 126.86 USD, the upside of Ufp Industries Inc is
29.90%.
The range of the Intrinsic Value is 140.86 - 201.01 USD
164.75 USD
Intrinsic Value
UFPI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
140.86 - 201.01 |
164.75 |
29.9% |
| DCF (Growth 10y) |
171.63 - 244.83 |
200.82 |
58.3% |
| DCF (EBITDA 5y) |
153.83 - 195.58 |
178.04 |
40.3% |
| DCF (EBITDA 10y) |
184.17 - 242.31 |
214.82 |
69.3% |
| Fair Value |
235.00 - 235.00 |
235.00 |
85.24% |
| P/E |
135.74 - 181.23 |
158.77 |
25.2% |
| EV/EBITDA |
(79.13) - 129.90 |
11.74 |
-90.7% |
| EPV |
98.30 - 123.88 |
111.09 |
-12.4% |
| DDM - Stable |
61.32 - 119.86 |
90.59 |
-28.6% |
| DDM - Multi |
98.96 - 152.99 |
120.38 |
-5.1% |
UFPI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,702.94 |
| Beta |
1.38 |
| Outstanding shares (mil) |
60.72 |
| Enterprise Value (mil) |
6,788.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.89% |
| Cost of Debt |
5.00% |
| WACC |
9.68% |