As of 2024-07-27, the Intrinsic Value of Village Super Market Inc (VLGEA) is
48.05 USD. This VLGEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.56 USD, the upside of Village Super Market Inc is
%.
The range of the Intrinsic Value is 39.06 - 63.21 USD
48.05 USD
Intrinsic Value
VLGEA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.06 - 63.21 |
48.05 |
57.2% |
| DCF (Growth 10y) |
46.29 - 74.02 |
56.65 |
85.4% |
| DCF (EBITDA 5y) |
41.86 - 66.18 |
53.45 |
74.9% |
| DCF (EBITDA 10y) |
48.84 - 77.22 |
61.75 |
102.1% |
| Fair Value |
67.39 - 67.39 |
67.39 |
120.51% |
| P/E |
57.10 - 66.66 |
61.80 |
102.2% |
| EV/EBITDA |
33.46 - 56.67 |
44.44 |
45.4% |
| EPV |
38.35 - 53.83 |
46.09 |
50.8% |
| DDM - Stable |
23.23 - 50.70 |
36.97 |
21.0% |
| DDM - Multi |
31.35 - 53.87 |
39.68 |
29.9% |
VLGEA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
451.98 |
| Beta |
-0.04 |
| Outstanding shares (mil) |
14.79 |
| Enterprise Value (mil) |
435.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.65% |
| Cost of Debt |
4.46% |
| WACC |
7.49% |