As of 2025-07-04, the Intrinsic Value of Vulcan International Corp (VULC) is 17.76 USD. This VULC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.01 USD, the upside of Vulcan International Corp is 177,502.00%.
The range of the Intrinsic Value is 15.70 - 20.47 USD
Based on its market price of 0.01 USD and our intrinsic valuation, Vulcan International Corp (VULC) is undervalued by 177,502.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.70 - 20.47 | 17.76 | 177502.0% |
| DCF (Growth 10y) | 18.05 - 22.57 | 20.00 | 199933.7% |
| DCF (EBITDA 5y) | 7.17 - 15.07 | 8.68 | 86713.5% |
| DCF (EBITDA 10y) | 9.99 - 17.60 | 11.44 | 114316.1% |
| Fair Value | 26.53 - 26.53 | 26.53 | 265,205.00% |
| P/E | 0.29 - 7.75 | 0.50 | 4910.6% |
| EV/EBITDA | (8.73) - 23.37 | 2.69 | 26809.8% |
| EPV | 12.29 - 12.22 | 12.25 | 122402.0% |
| DDM - Stable | 9.51 - 21.80 | 15.66 | 156467.3% |
| DDM - Multi | 6.96 - 12.57 | 8.97 | 89634.4% |
| Market Cap (mil) | 0.01 |
| Beta | 0.46 |
| Outstanding shares (mil) | 0.98 |
| Enterprise Value (mil) | 2.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.59% |
| Cost of Debt | 4.48% |
| WACC | 4.11% |