VLGEA
Village Super Market Inc
Price:  
39.09 
USD
Volume:  
100,457.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VLGEA Intrinsic Value

18.10 %
Upside

What is the intrinsic value of VLGEA?

As of 2025-07-06, the Intrinsic Value of Village Super Market Inc (VLGEA) is 46.16 USD. This VLGEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.09 USD, the upside of Village Super Market Inc is 18.10%.

The range of the Intrinsic Value is 38.18 - 59.23 USD

Is VLGEA undervalued or overvalued?

Based on its market price of 39.09 USD and our intrinsic valuation, Village Super Market Inc (VLGEA) is undervalued by 18.10%.

39.09 USD
Stock Price
46.16 USD
Intrinsic Value
Intrinsic Value Details

VLGEA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.18 - 59.23 46.16 18.1%
DCF (Growth 10y) 44.81 - 68.84 53.96 38.0%
DCF (EBITDA 5y) 49.38 - 70.11 59.56 52.4%
DCF (EBITDA 10y) 54.35 - 79.39 66.07 69.0%
Fair Value 75.53 - 75.53 75.53 93.21%
P/E 59.58 - 80.53 68.76 75.9%
EV/EBITDA 43.92 - 62.14 54.94 40.5%
EPV 40.37 - 54.97 47.67 21.9%
DDM - Stable 27.00 - 56.64 41.82 7.0%
DDM - Multi 34.38 - 56.70 42.85 9.6%

VLGEA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 576.58
Beta 0.40
Outstanding shares (mil) 14.75
Enterprise Value (mil) 542.19
Market risk premium 4.60%
Cost of Equity 8.48%
Cost of Debt 4.25%
WACC 7.70%