Is VITL undervalued or overvalued?

As of 2025-03-26, the Intrinsic Value of Vital Farms Inc (VITL) is 50.85 USD. This VITL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.46 USD, the upside of Vital Farms Inc is 56.70%. This means that VITL is undervalued by 56.70%.

The range of the Intrinsic Value is 33.05 - 131.38 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	33.05 - 131.38	50.85	56.7%
DCF (Growth 10y)	53.21 - 211.91	82.04	152.7%
DCF (EBITDA 5y)	24.61 - 35.75	29.33	-9.6%
DCF (EBITDA 10y)	37.84 - 55.31	45.20	39.2%
Fair Value	29.58 - 29.58	29.58	-8.88%
EV/EBITDA	12.50 - 24.18	18.55	-42.8%
EPV	7.81 - 9.05	8.43	-74.0%
DDM - Stable	19.16 - 109.15	64.15	97.6%
DDM - Multi	37.97 - 167.44	61.82	90.5%