WMK
Weis Markets Inc
Price:  
64.94 
USD
Volume:  
301,176.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WMK Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Weis Markets Inc (WMK) is 76.72 USD. This WMK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.94 USD, the upside of Weis Markets Inc is %.

The range of the Intrinsic Value is 65.65 - 93.10 USD

64.94 USD
Stock Price
76.72 USD
Intrinsic Value
Intrinsic Value Details

WMK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.65 - 93.10 76.72 18.1%
DCF (Growth 10y) 73.20 - 101.08 84.49 30.1%
DCF (EBITDA 5y) 67.72 - 82.76 75.99 17.0%
DCF (EBITDA 10y) 74.02 - 90.90 82.84 27.6%
Fair Value 44.70 - 44.70 44.70 -31.17%
P/E 61.47 - 73.43 67.40 3.8%
EV/EBITDA 51.80 - 72.57 63.23 -2.6%
EPV 52.18 - 63.64 57.91 -10.8%
DDM - Stable 26.30 - 51.42 38.86 -40.2%
DDM - Multi 36.56 - 55.62 44.12 -32.1%

WMK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,746.89
Beta -0.06
Outstanding shares (mil) 26.90
Enterprise Value (mil) 1,682.60
Market risk premium 4.60%
Cost of Equity 9.70%
Cost of Debt 4.62%
WACC 6.61%