As of 2024-12-11, the Intrinsic Value of Willscot Mobile Mini Holdings Corp (WSC) is
42.22 USD. This WSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.00 USD, the upside of Willscot Mobile Mini Holdings Corp is
14.10%.
The range of the Intrinsic Value is 25.02 - 85.39 USD
42.22 USD
Intrinsic Value
WSC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.02 - 85.39 |
42.22 |
14.1% |
| DCF (Growth 10y) |
40.67 - 116.83 |
62.52 |
69.0% |
| DCF (EBITDA 5y) |
42.14 - 69.96 |
56.80 |
53.5% |
| DCF (EBITDA 10y) |
54.55 - 91.50 |
72.97 |
97.2% |
| Fair Value |
3.42 - 3.42 |
3.42 |
-90.77% |
| P/E |
3.07 - 50.95 |
23.98 |
-35.2% |
| EV/EBITDA |
32.97 - 57.39 |
48.84 |
32.0% |
| EPV |
5.37 - 12.73 |
9.05 |
-75.5% |
| DDM - Stable |
1.04 - 2.92 |
1.98 |
-94.6% |
| DDM - Multi |
19.39 - 43.02 |
26.78 |
-27.6% |
WSC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,836.12 |
| Beta |
1.89 |
| Outstanding shares (mil) |
184.76 |
| Enterprise Value (mil) |
10,455.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.22% |
| Cost of Debt |
5.75% |
| WACC |
8.29% |