As of 2025-10-28, the Intrinsic Value of Valmont Industries Inc (VMI) is 356.79 USD. This VMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 415.07 USD, the upside of Valmont Industries Inc is -14.00%.
The range of the Intrinsic Value is 282.36 - 487.32 USD
Based on its market price of 415.07 USD and our intrinsic valuation, Valmont Industries Inc (VMI) is overvalued by 14.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 282.36 - 487.32 | 356.79 | -14.0% |
| DCF (Growth 10y) | 361.26 - 591.97 | 445.75 | 7.4% |
| DCF (EBITDA 5y) | 540.12 - 598.62 | 571.32 | 37.6% |
| DCF (EBITDA 10y) | 598.67 - 712.00 | 655.11 | 57.8% |
| Fair Value | 329.18 - 329.18 | 329.18 | -20.69% |
| P/E | 414.77 - 586.70 | 455.83 | 9.8% |
| EV/EBITDA | 399.89 - 420.23 | 411.64 | -0.8% |
| EPV | 146.30 - 188.27 | 167.29 | -59.7% |
| DDM - Stable | 92.95 - 206.51 | 149.73 | -63.9% |
| DDM - Multi | 233.17 - 395.76 | 292.84 | -29.4% |
| Market Cap (mil) | 8,193.48 |
| Beta | 1.09 |
| Outstanding shares (mil) | 19.74 |
| Enterprise Value (mil) | 8,698.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.83% |
| Cost of Debt | 5.11% |
| WACC | 9.33% |