Is WSC undervalued or overvalued?
As of 2025-03-16, the Intrinsic Value of Willscot Mobile Mini Holdings Corp (WSC) is 42.27 USD. This WSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.95 USD, the upside of Willscot Mobile Mini Holdings Corp is 41.20%. This means that WSC is undervalued by 41.20%.
The range of the Intrinsic Value is 18.23 - 166.44 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.23 - 166.44 | 42.27 | 41.2% |
| DCF (Growth 10y) | 39.83 - 265.25 | 76.56 | 155.6% |
| DCF (EBITDA 5y) | 25.82 - 35.37 | 29.17 | -2.6% |
| DCF (EBITDA 10y) | 44.16 - 62.97 | 51.39 | 71.6% |
| Fair Value | 3.83 - 3.83 | 3.83 | -87.21% |
| P/E | 2.31 - 8.12 | 4.26 | -85.8% |
| EV/EBITDA | 12.39 - 37.92 | 27.29 | -8.9% |
| EPV | 16.13 - 28.74 | 22.44 | -25.1% |
| DDM - Stable | 1.54 - 5.99 | 3.77 | -87.4% |
| DDM - Multi | 12.77 - 39.65 | 19.44 | -35.1% |
| Market Cap (mil) | 5,498.22 |
| Beta | 1.96 |
| Outstanding shares (mil) | 183.58 |
| Enterprise Value (mil) | 9,197.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.63% |
| Cost of Debt | 6.14% |
| WACC | 7.02% |