As of 2025-05-17, the Intrinsic Value of Weis Markets Inc (WMK) is 73.27 USD. This WMK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.07 USD, the upside of Weis Markets Inc is -3.7%.

The range of the Intrinsic Value is 60.7 - 94.52 USD.

Is WMK undervalued or overvalued?

Based on its market price of 76.07 USD and our intrinsic valuation, Weis Markets Inc (WMK) is overvalued by 3.7%.

76.07 USD

Stock Price

73.27 USD

Intrinsic Value

Intrinsic Value Details

WMK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	60.7 - 94.52	73.27	-3.7%
DCF (Growth Exit 10Y)	65.9 - 100.14	78.68	3.4%
DCF (EBITDA Exit 5Y)	68.11 - 96.64	79.46	4.5%
DCF (EBITDA Exit 10Y)	73.76 - 104.8	86.14	13.2%
Peter Lynch Fair Value	57.41 - 57.41	57.41	-24.53%
P/E Multiples	73.22 - 84.77	76.93	1.1%
EV/EBITDA Multiples	57.67 - 84.61	70.39	-7.5%
Earnings Power Value	47.84 - 60.81	54.32	-28.6%
Dividend Discount Model - Stable	33.02 - 76.62	54.82	-27.9%
Dividend Discount Model - Multi Stages	42.47 - 77.58	54.97	-27.7%

WMK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Kroger Co	64.38 - 115.32	83.60	21.4%
Caseys General Stores Inc	576.59 - 2,411.63	938.47	105.7%
Sprouts Farmers Market Inc	128.93 - 330.11	182.75	8.3%
Metro Inc	146.46 - 466.39	224.89	117.1%
Albertsons Companies Inc	21.51 - 35.05	27.05	22.4%
Empire Company Ltd	36.92 - 83.83	54.05	7.7%
North West Company Inc	50.03 - 132.86	72.91	31.6%
Ingles Markets Inc	59 - 90.27	71.52	13.9%
Natural Grocers By Vitamin Cottage Inc	23.53 - 51.5	32.05	-37.8%
Village Super Market Inc	38.92 - 57.72	46.22	24.5%

WMK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,046
Beta	0.3
Outstanding shares (mil)	27
Enterprise Value (mil)	1,856

Market risk premium	5.1%
Cost of Equity	7.25%
Cost of Debt	4.5%
WACC	5.3%