
Scotts Miracle-Gro Co
NYSE:SMG

Intrinsic Value
The intrinsic value of one
SMG
stock under the Base Case scenario is
91.46
USD.
Compared to the current market price of 59.83 USD,
Scotts Miracle-Gro Co
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Scotts Miracle-Gro Co
Fundamental Analysis


Revenue & Expenses Breakdown
Scotts Miracle-Gro Co
Balance Sheet Decomposition
Scotts Miracle-Gro Co
Current Assets | 1.7B |
Cash & Short-Term Investments | 16.9m |
Receivables | 799.3m |
Other Current Assets | 912.4m |
Non-Current Assets | 1.8B |
Long-Term Investments | 40.6m |
PP&E | 863.4m |
Intangibles | 655.9m |
Other Non-Current Assets | 248.2m |
Free Cash Flow Analysis
Scotts Miracle-Gro Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Scotts Miracle-Gro Co
Revenue
|
3.5B
USD
|
Cost of Revenue
|
-2.5B
USD
|
Gross Profit
|
994.1m
USD
|
Operating Expenses
|
-594.5m
USD
|
Operating Income
|
399.6m
USD
|
Other Expenses
|
-363.5m
USD
|
Net Income
|
36.1m
USD
|
SMG Profitability Score
Profitability Due Diligence
Scotts Miracle-Gro Co's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Scotts Miracle-Gro Co's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
SMG Solvency Score
Solvency Due Diligence
Scotts Miracle-Gro Co's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Scotts Miracle-Gro Co's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SMG Price Targets Summary
Scotts Miracle-Gro Co
According to Wall Street analysts, the average 1-year price target for
SMG
is 68.51 USD
with a low forecast of 54.54 USD and a high forecast of 86.1 USD.
Dividends
Current shareholder yield for SMG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SMG
stock under the Base Case scenario is
91.46
USD.
Compared to the current market price of 59.83 USD,
Scotts Miracle-Gro Co
is
Undervalued by 35%.