As of 2024-12-13, the Intrinsic Value of Vulcan Materials Co (VMC) is 422.54 USD. This VMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 278.11 USD, the upside of Vulcan Materials Co is 51.90%.

The range of the Intrinsic Value is 220.03 - 3,808.90 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	220.03 - 3,808.90	422.54	51.9%
DCF (Growth 10y)	315.84 - 5,196.73	592.95	113.2%
DCF (EBITDA 5y)	193.25 - 330.24	259.24	-6.8%
DCF (EBITDA 10y)	277.70 - 507.09	380.38	36.8%
Fair Value	98.72 - 98.72	98.72	-64.50%
P/E	117.96 - 211.84	151.26	-45.6%
EV/EBITDA	100.10 - 167.92	140.08	-49.6%
EPV	45.74 - 94.74	70.24	-74.7%
DDM - Stable	65.63 - 996.31	530.97	90.9%
DDM - Multi	178.46 - 2,105.20	328.93	18.3%