McCormick & Company, Incorporated
Bear Case (25th pct.)
-20.0% vs price
Base Case (Median)
-0.4% vs price
Bull Case (75th pct.)
33.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $23.06 | -57.2% | High (40%) |
| PE Comparable | $110.45 | 104.8% | Medium (25%) |
| Growth Trajectory DCF | $58.16 | 7.8% | Medium (20%) |
| Graham Number | $53.74 | -0.4% | High (80%) |
| EV/EBITDA | $49.91 | -7.5% | Medium (20%) |
| EV/FCF | $86.22 | 59.9% | Medium (20%) |
| Earnings Power Value | $36.42 | -32.5% | High (70%) |
Based on 7 out of 8 methods, MKC appears fairly valued at the current price of $53.94. The base case fair value of $53.74 implies 0.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.