As of 2024-12-14, the Intrinsic Value of Vital Farms Inc (VITL) is 48.50 USD. This VITL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.57 USD, the upside of Vital Farms Inc is 29.10%.

The range of the Intrinsic Value is 31.56 - 122.79 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	31.56 - 122.79	48.50	29.1%
DCF (Growth 10y)	53.72 - 207.84	82.43	119.4%
DCF (EBITDA 5y)	33.08 - 38.07	36.06	-4.0%
DCF (EBITDA 10y)	49.83 - 59.70	55.29	47.2%
Fair Value	28.56 - 28.56	28.56	-23.99%
P/E	17.02 - 30.86	23.31	-38.0%
EV/EBITDA	20.18 - 23.86	22.34	-40.5%
EPV	3.87 - 4.05	3.96	-89.5%
DDM - Stable	18.72 - 103.34	61.03	62.4%
DDM - Multi	34.21 - 144.37	55.03	46.5%