As of 2024-12-14, the Intrinsic Value of Village Super Market Inc (VLGEA) is 45.42 USD. This VLGEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.60 USD, the upside of Village Super Market Inc is 39.30%.

The range of the Intrinsic Value is 38.42 - 56.09 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	38.42 - 56.09	45.42	39.3%
DCF (Growth 10y)	46.71 - 67.69	55.05	68.9%
DCF (EBITDA 5y)	46.36 - 69.11	57.52	76.5%
DCF (EBITDA 10y)	54.77 - 82.21	67.71	107.7%
Fair Value	67.25 - 67.25	67.25	106.29%
P/E	57.77 - 72.29	65.40	100.6%
EV/EBITDA	37.38 - 57.16	48.28	48.1%
EPV	41.13 - 52.82	46.98	44.1%
DDM - Stable	24.66 - 48.01	36.33	11.4%
DDM - Multi	33.53 - 51.35	40.61	24.6%