VLGEA
Village Super Market Inc
Price:  
25.02 
USD
Volume:  
16,881.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VLGEA Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Village Super Market Inc (VLGEA) is 48.90 USD. This VLGEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.02 USD, the upside of Village Super Market Inc is %.

The range of the Intrinsic Value is 39.88 - 64.00 USD

25.02 USD
Stock Price
48.90 USD
Intrinsic Value
Intrinsic Value Details

VLGEA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.88 - 64.00 48.90 95.4%
DCF (Growth 10y) 47.31 - 74.96 57.70 130.6%
DCF (EBITDA 5y) 40.19 - 59.53 48.92 95.5%
DCF (EBITDA 10y) 47.76 - 71.08 57.97 131.7%
Fair Value 67.43 - 67.43 67.43 169.51%
P/E 46.79 - 56.80 52.75 110.8%
EV/EBITDA 31.36 - 49.54 39.55 58.1%
EPV 39.16 - 54.39 46.77 86.9%
DDM - Stable 23.52 - 50.86 37.19 48.6%
DDM - Multi 31.78 - 54.04 40.07 60.1%

VLGEA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 369.80
Beta 0.10
Outstanding shares (mil) 14.78
Enterprise Value (mil) 352.91
Market risk premium 4.60%
Cost of Equity 8.58%
Cost of Debt 4.46%
WACC 7.37%