As of 2024-12-14, the Intrinsic Value of Valmont Industries Inc (VMI) is
438.76 USD. This VMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 327.82 USD, the upside of Valmont Industries Inc is
33.80%.
The range of the Intrinsic Value is 313.91 - 722.61 USD
438.76 USD
Intrinsic Value
VMI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
313.91 - 722.61 |
438.76 |
33.8% |
| DCF (Growth 10y) |
452.11 - 996.27 |
619.55 |
89.0% |
| DCF (EBITDA 5y) |
455.79 - 559.53 |
506.11 |
54.4% |
| DCF (EBITDA 10y) |
590.67 - 791.75 |
684.09 |
108.7% |
| Fair Value |
240.47 - 240.47 |
240.47 |
-26.64% |
| P/E |
270.38 - 421.30 |
326.85 |
-0.3% |
| EV/EBITDA |
222.27 - 306.34 |
263.30 |
-19.7% |
| EPV |
111.25 - 172.87 |
142.06 |
-56.7% |
| DDM - Stable |
111.24 - 317.28 |
214.26 |
-34.6% |
| DDM - Multi |
248.00 - 552.34 |
342.58 |
4.5% |
VMI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,569.51 |
| Beta |
0.83 |
| Outstanding shares (mil) |
20.04 |
| Enterprise Value (mil) |
7,269.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.98% |
| Cost of Debt |
5.10% |
| WACC |
8.25% |