As of 2024-09-20, the Intrinsic Value of Vulcan Materials Co (VMC) is
232.15 USD. This VMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 252.05 USD, the upside of Vulcan Materials Co is
-7.90%.
The range of the Intrinsic Value is 162.70 - 397.01 USD
232.15 USD
Intrinsic Value
VMC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
162.70 - 397.01 |
232.15 |
-7.9% |
| DCF (Growth 10y) |
223.96 - 514.83 |
310.85 |
23.3% |
| DCF (EBITDA 5y) |
173.36 - 253.40 |
201.43 |
-20.1% |
| DCF (EBITDA 10y) |
231.62 - 348.37 |
274.57 |
8.9% |
| Fair Value |
106.77 - 106.77 |
106.77 |
-57.64% |
| P/E |
127.29 - 178.38 |
148.83 |
-41.0% |
| EV/EBITDA |
99.78 - 169.46 |
130.52 |
-48.2% |
| EPV |
32.32 - 50.18 |
41.25 |
-83.6% |
| DDM - Stable |
55.19 - 158.47 |
106.83 |
-57.6% |
| DDM - Multi |
128.01 - 281.97 |
175.69 |
-30.3% |
VMC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
33,285.72 |
| Beta |
0.95 |
| Outstanding shares (mil) |
132.06 |
| Enterprise Value (mil) |
36,627.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.36% |
| Cost of Debt |
4.64% |
| WACC |
9.61% |