As of 2025-05-15, the Intrinsic Value of Village Super Market Inc (VLGEA) is 46.35 USD. This VLGEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.22 USD, the upside of Village Super Market Inc is 28.00%.
The range of the Intrinsic Value is 38.97 - 58.05 USD
Based on its market price of 36.22 USD and our intrinsic valuation, Village Super Market Inc (VLGEA) is undervalued by 28.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.97 - 58.05 | 46.35 | 28.0% |
| DCF (Growth 10y) | 45.21 - 66.72 | 53.57 | 47.9% |
| DCF (EBITDA 5y) | 48.17 - 73.01 | 58.03 | 60.2% |
| DCF (EBITDA 10y) | 53.21 - 81.27 | 64.30 | 77.5% |
| Fair Value | 72.58 - 72.58 | 72.58 | 100.39% |
| P/E | 59.23 - 75.19 | 65.01 | 79.5% |
| EV/EBITDA | 40.98 - 67.37 | 54.78 | 51.2% |
| EPV | 41.14 - 54.27 | 47.70 | 31.7% |
| DDM - Stable | 25.54 - 51.77 | 38.65 | 6.7% |
| DDM - Multi | 33.37 - 53.24 | 41.08 | 13.4% |
| Market Cap (mil) | 534.25 |
| Beta | 0.35 |
| Outstanding shares (mil) | 14.75 |
| Enterprise Value (mil) | 484.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.71% |
| Cost of Debt | 4.25% |
| WACC | 7.85% |