USCR
US Concrete Inc
Price:  
73.99 
USD
Volume:  
589,204
United States | Construction Materials

USCR DCF Valuation - Growth Exit 5Y

-80 %
Upside

What is the DCF valuation of USCR?

The Discounted Cash Flow (DCF) valuation of US Concrete Inc (USCR) is 14.78 USD. With the latest stock price at 73.99 USD, the upside of US Concrete Inc based on DCF is -80%.

Is USCR a buy or a sell?

Based on the latest price of 73.99 USD and our DCF valuation, US Concrete Inc (USCR) is a sell. Selling USCR stocks now will result in a potential gain of 80%.

Range Selected
WACC / Discount Rate7.0% - 10.0%8.5%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price(3.42) - 68.5114.78
Upside-104.6% - -7.4%-80.0%
73.99 USD
Stock Price
14.78 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

USCR DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202012-202112-202212-202312-202412-2025
Revenue1,3661,4001,4911,4871,5851,671
% Growth
8%3%6%0%7%5%
Cost of goods sold(1,050)(1,076)(1,146)(1,143)(1,219)(1,285)
% of Revenue77%77%77%77%77%77%
Selling, G&A expenses(148)(151)(161)(161)(171)(180)
% of Revenue11%11%11%11%11%11%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(149)(152)(162)(162)(172)(182)
% of Revenue11%11%11%11%11%11%
Tax expense2(7)(7)(7)(8)(8)
Tax rate8%35%35%35%35%35%
Net profit211314141516
% Margin2%1%1%1%1%1%