VMI
Valmont Industries Inc
Price:  
219.01 
USD
Volume:  
172,984.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VMI Intrinsic Value

%
Upside

As of 2024-02-24, the Intrinsic Value of Valmont Industries Inc (VMI) is 310.95 USD. This VMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 219.01 USD, the upside of Valmont Industries Inc is %.

The range of the Intrinsic Value is 236.37 - 450.80 USD

219.01 USD
Stock Price
310.95 USD
Intrinsic Value
Intrinsic Value Details

VMI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 236.37 - 450.80 310.95 42.0%
DCF (Growth 10y) 303.26 - 538.39 385.68 76.1%
DCF (EBITDA 5y) 287.65 - 326.43 308.29 40.8%
DCF (EBITDA 10y) 340.17 - 405.37 372.82 70.2%
Fair Value 148.17 - 148.17 148.17 -32.35%
P/E 120.67 - 272.03 186.91 -14.7%
EV/EBITDA 184.30 - 223.20 214.84 -1.9%
EPV 86.19 - 116.63 101.41 -53.7%
DDM - Stable 57.13 - 134.49 95.81 -56.3%
DDM - Multi 204.88 - 365.00 261.52 19.4%

VMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,575.12
Beta 1.25
Outstanding shares (mil) 20.89
Enterprise Value (mil) 5,384.39
Market risk premium 4.60%
Cost of Equity 9.04%
Cost of Debt 5.09%
WACC 8.19%