As of 2024-12-15, the Intrinsic Value of Veritiv Corp (VRTV) is
245.67 USD. This VRTV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 169.99 USD, the upside of Veritiv Corp is
44.50%.
The range of the Intrinsic Value is 211.65 - 294.54 USD
245.67 USD
Intrinsic Value
VRTV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
211.65 - 294.54 |
245.67 |
44.5% |
| DCF (Growth 10y) |
227.32 - 308.07 |
260.68 |
53.4% |
| DCF (EBITDA 5y) |
224.54 - 285.25 |
257.22 |
51.3% |
| DCF (EBITDA 10y) |
238.80 - 306.08 |
272.55 |
60.3% |
| Fair Value |
500.74 - 500.74 |
500.74 |
194.57% |
| P/E |
240.50 - 297.64 |
263.84 |
55.2% |
| EV/EBITDA |
211.31 - 269.91 |
233.11 |
37.1% |
| EPV |
167.19 - 213.61 |
190.40 |
12.0% |
| DDM - Stable |
116.45 - 214.63 |
165.54 |
-2.6% |
| DDM - Multi |
144.45 - 210.04 |
171.36 |
0.8% |
VRTV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,306.76 |
| Beta |
1.06 |
| Outstanding shares (mil) |
13.57 |
| Enterprise Value (mil) |
2,341.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.68% |
| Cost of Debt |
4.25% |
| WACC |
9.89% |