VRTV
Veritiv Corp
Price:  
169.99 
USD
Volume:  
1,212,463.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VRTV Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Veritiv Corp (VRTV) is 263.59 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 %.

The range of the Intrinsic Value is 223.65 - 323.21 USD

169.99 USD
Stock Price
263.59 USD
Intrinsic Value
Intrinsic Value Details

VRTV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 223.65 - 323.21 263.59 55.1%
DCF (Growth 10y) 240.38 - 338.01 279.80 64.6%
DCF (EBITDA 5y) 221.55 - 269.17 238.98 40.6%
DCF (EBITDA 10y) 242.05 - 301.99 265.97 56.5%
Fair Value 500.74 - 500.74 500.74 194.57%
P/E 232.34 - 260.38 241.88 42.3%
EV/EBITDA 201.95 - 240.25 216.11 27.1%
EPV 177.05 - 232.34 204.69 20.4%
DDM - Stable 123.59 - 236.59 180.09 5.9%
DDM - Multi 154.71 - 234.11 186.56 9.7%

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 9.98%
Cost of Debt 4.31%
WACC 9.27%