Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Vulcan Materials Company (VMC)

Previous Close$279.28
Intrinsic Value$56.00
Upside potential  -80%
Previous Close
$279.28
Intrinsic Value
$56.00*
Potential        
-80%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %31.8NaN
Revenue, $7315NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6364NaN
Operating income, $m951NaN
EBITDA, $m1599NaN
Interest expense (income), $mNaN
Earnings before tax, $m769NaN
Tax expense, $m193NaN
Net income, $m576NaN

BALANCE SHEET

Cash and short-term investments, $m162NaN
Total assets, $m14666NaN
Adjusted assets (=assets-cash), $m14504NaN
Average production assets, $m11850NaN
Working capital, $m945NaN
Total debt, $m4629NaN
Total liabilities, $m7737NaN
Total equity, $m6929NaN
Debt-to-equity ratio0.668NaN
Adjusted equity ratio0.478NaN

CASH FLOW

Net income, $m576NaN
Depreciation, amort., depletion, $m648NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1148NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-574NaN
Free cash flow, $m1722NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m945
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount