VMC
Vulcan Materials Co
Price:  
259.10 
USD
Volume:  
498,291.00
United States | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VMC Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Vulcan Materials Co (VMC) is 367.70 USD. This VMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 259.10 USD, the upside of Vulcan Materials Co is %.

The range of the Intrinsic Value is 185.48 - 5,100.32 USD

259.10 USD
Stock Price
367.70 USD
Intrinsic Value
Intrinsic Value Details

VMC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 185.48 - 5,100.32 367.70 41.9%
DCF (Growth 10y) 257.02 - 6,749.30 499.42 92.8%
DCF (EBITDA 5y) 180.52 - 294.27 230.97 -10.9%
DCF (EBITDA 10y) 247.67 - 452.10 333.11 28.6%
Fair Value 106.67 - 106.67 106.67 -58.83%
P/E 114.44 - 173.14 128.04 -50.6%
EV/EBITDA 102.96 - 172.89 139.64 -46.1%
EPV 39.80 - 95.84 67.82 -73.8%
DDM - Stable 63.47 - 1,292.55 678.01 161.7%
DDM - Multi 145.24 - 2,370.00 277.18 7.0%

VMC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 34,271.16
Beta 1.18
Outstanding shares (mil) 132.27
Enterprise Value (mil) 37,336.26
Market risk premium 4.60%
Cost of Equity 8.06%
Cost of Debt 4.80%
WACC 7.61%