As of 2024-07-27, the Intrinsic Value of Weis Markets Inc (WMK) is
58.23 USD. This WMK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.92 USD, the upside of Weis Markets Inc is
%.
The range of the Intrinsic Value is 48.79 - 73.49 USD
58.23 USD
Intrinsic Value
WMK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.79 - 73.49 |
58.23 |
-22.3% |
| DCF (Growth 10y) |
57.13 - 85.27 |
67.92 |
-9.3% |
| DCF (EBITDA 5y) |
59.89 - 85.95 |
73.55 |
-1.8% |
| DCF (EBITDA 10y) |
65.00 - 93.88 |
79.40 |
6.0% |
| Fair Value |
54.77 - 54.77 |
54.77 |
-26.90% |
| P/E |
63.11 - 78.42 |
70.55 |
-5.8% |
| EV/EBITDA |
52.53 - 79.12 |
67.91 |
-9.4% |
| EPV |
47.96 - 62.35 |
55.16 |
-26.4% |
| DDM - Stable |
22.22 - 48.71 |
35.47 |
-52.7% |
| DDM - Multi |
30.15 - 52.16 |
38.26 |
-48.9% |
WMK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,015.35 |
| Beta |
-0.20 |
| Outstanding shares (mil) |
26.90 |
| Enterprise Value (mil) |
1,879.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.90% |
| Cost of Debt |
4.62% |
| WACC |
6.66% |