McCormick & Company, Incorporated
Bear Case (25th pct.)
-7.7% vs price
Base Case (Median)
16.1% vs price
Bull Case (75th pct.)
28.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $8.51 | -81.8% | High (40%) |
| PE Comparable | $111.63 | 139.3% | Medium (25%) |
| Growth Trajectory DCF | $58.88 | 26.2% | Medium (20%) |
| Graham Number | $54.14 | 16.1% | High (80%) |
| EV/EBITDA | $49.91 | 7.0% | Medium (20%) |
| EV/FCF | $60.95 | 30.7% | Medium (20%) |
| Earnings Power Value | $36.14 | -22.5% | High (70%) |
Based on 7 out of 8 methods, MKC appears fairly valued at the current price of $46.64. The base case fair value of $54.14 implies 16.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.