Vulcan Materials CO (VMC)
Mining & Quarrying of Nonmetallic Minerals (No Fuels) · Materials · $21.1B
Intrinsic Value (Consensus)
$177.46
Current Price
$162.20
Margin of Safety
+9.4%
9.4% Below Intrinsic Value
Value: $177
Price: $162
Valuation Model Estimates
Current Price: $162.20
DCF (Discounted Cash Flow)
$363.76
Graham Number
$109.26
Earnings Power Value
$78.74
Relative Value (P/E)
$162.20
Dividend Discount Model
$173.33
Consensus Value
$177.46
Model Assumptions
Discount Rate
10.3%
Growth Rate
18.4%
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)
- $8.11
- EPS (Forward)
- $9.60
- Book Value
- $65.43
- P/E Ratio
- 20.0
- Forward P/E
- 16.9
- PEG Ratio
- —
- ROE
- 12.6%
- Debt/Equity
- 51%
- Revenue Growth
- 7.1%
- Earnings Growth
- 18.4%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance