VSTO
Vista Outdoor Inc
Price:  
34.90 
USD
Volume:  
340,016.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VSTO Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Vista Outdoor Inc (VSTO) is 38.33 USD. This VSTO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.90 USD, the upside of Vista Outdoor Inc is %.

The range of the Intrinsic Value is 26.62 - 61.24 USD

34.90 USD
Stock Price
38.33 USD
Intrinsic Value
Intrinsic Value Details

VSTO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.62 - 61.24 38.33 9.8%
DCF (Growth 10y) 33.76 - 69.25 45.87 31.4%
DCF (EBITDA 5y) 19.36 - 33.67 26.05 -25.4%
DCF (EBITDA 10y) 27.76 - 44.21 35.23 1.0%
Fair Value -29.21 - -29.21 -29.21 -183.69%
P/E (99.66) - 19.18 (45.02) -229.0%
EV/EBITDA 0.42 - 58.92 25.00 -28.4%
EPV 69.39 - 92.73 81.06 132.3%
DDM - Stable (37.85) - (95.32) (66.58) -290.8%
DDM - Multi 21.39 - 42.71 28.59 -18.1%

VSTO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,031.18
Beta 1.20
Outstanding shares (mil) 58.20
Enterprise Value (mil) 2,803.14
Market risk premium 4.60%
Cost of Equity 10.16%
Cost of Debt 5.00%
WACC 8.21%