AMCON DISTRIBUTING CO (DIT)
Wholesale-Groceries, General Line · Consumer Discretionary · $18M
Intrinsic Value (Consensus)
$63.29
Current Price
$18.40
Margin of Safety
+244%
244% Below Intrinsic Value
Value: $63
Price: $18
Valuation Model Estimates
Current Price: $18.40
DCF (Discounted Cash Flow)
$125.54
Graham Number
$48.97
Earnings Power Value
$8.93
Relative Value (P/E)
$18.40
Dividend Discount Model
$60.24
Consensus Value
$63.29
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.92
- EPS (Forward)
- $0.94
- Book Value
- $115.85
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 0.5%
- Debt/Equity
- 15%
- Revenue Growth
- 5.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 27.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance