As of 2025-05-04, the Intrinsic Value of Vital Farms Inc (VITL) is 53.31 USD. This VITL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.77 USD, the upside of Vital Farms Inc is 49.00%.
The range of the Intrinsic Value is 33.88 - 153.83 USD
Based on its market price of 35.77 USD and our intrinsic valuation, Vital Farms Inc (VITL) is undervalued by 49.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.88 - 153.83 | 53.31 | 49.0% |
| DCF (Growth 10y) | 54.74 - 249.08 | 86.34 | 141.4% |
| DCF (EBITDA 5y) | 35.89 - 44.72 | 40.28 | 12.6% |
| DCF (EBITDA 10y) | 51.42 - 66.65 | 58.77 | 64.3% |
| Fair Value | 29.96 - 29.96 | 29.96 | -16.24% |
| P/E | 23.85 - 31.74 | 26.71 | -25.3% |
| EV/EBITDA | 20.71 - 34.33 | 27.67 | -22.6% |
| EPV | 7.86 - 9.16 | 8.51 | -76.2% |
| DDM - Stable | 19.68 - 128.32 | 74.00 | 106.9% |
| DDM - Multi | 39.15 - 197.64 | 65.27 | 82.5% |
| Market Cap (mil) | 1,593.55 |
| Beta | 0.55 |
| Outstanding shares (mil) | 44.55 |
| Enterprise Value (mil) | 1,454.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.05% |
| Cost of Debt | 9.43% |
| WACC | 6.05% |