As of 2024-10-13, the Intrinsic Value of United States Lime & Minerals Inc (USLM) is
65.34 USD. This USLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 101.81 USD, the upside of United States Lime & Minerals Inc is
-35.80%.
The range of the Intrinsic Value is 52.18 - 90.51 USD
65.34 USD
Intrinsic Value
USLM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
52.18 - 90.51 |
65.34 |
-35.8% |
| DCF (Growth 10y) |
67.47 - 118.78 |
85.13 |
-16.4% |
| DCF (EBITDA 5y) |
44.49 - 101.74 |
69.69 |
-31.6% |
| DCF (EBITDA 10y) |
57.87 - 126.30 |
86.68 |
-14.9% |
| Fair Value |
75.40 - 75.40 |
75.40 |
-25.94% |
| P/E |
44.39 - 71.25 |
54.80 |
-46.2% |
| EV/EBITDA |
33.26 - 82.09 |
52.34 |
-48.6% |
| EPV |
29.09 - 39.90 |
34.49 |
-66.1% |
| DDM - Stable |
19.97 - 56.79 |
38.38 |
-62.3% |
| DDM - Multi |
26.09 - 61.89 |
37.17 |
-63.5% |
USLM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,910.75 |
| Beta |
1.42 |
| Outstanding shares (mil) |
28.59 |
| Enterprise Value (mil) |
2,688.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.17% |
| Cost of Debt |
4.48% |
| WACC |
5.90% |