As of 2024-12-12, the Intrinsic Value of Encore Wire Corp (WIRE) is
358.69 USD. This WIRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 289.84 USD, the upside of Encore Wire Corp is
23.80%.
The range of the Intrinsic Value is 305.63 - 442.08 USD
358.69 USD
Intrinsic Value
WIRE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
305.63 - 442.08 |
358.69 |
23.8% |
| DCF (Growth 10y) |
331.78 - 470.79 |
386.10 |
33.2% |
| DCF (EBITDA 5y) |
350.85 - 450.17 |
400.85 |
38.3% |
| DCF (EBITDA 10y) |
365.65 - 475.63 |
418.73 |
44.5% |
| Fair Value |
500.63 - 500.63 |
500.63 |
72.73% |
| P/E |
370.47 - 456.58 |
430.27 |
48.5% |
| EV/EBITDA |
251.79 - 331.19 |
289.12 |
-0.2% |
| EPV |
361.73 - 455.98 |
408.85 |
41.1% |
| DDM - Stable |
110.42 - 230.11 |
170.27 |
-41.3% |
| DDM - Multi |
128.31 - 221.13 |
163.53 |
-43.6% |
WIRE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,576.57 |
| Beta |
0.67 |
| Outstanding shares (mil) |
15.79 |
| Enterprise Value (mil) |
3,962.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.26% |
| Cost of Debt |
5.00% |
| WACC |
7.56% |