AMCON Distributing Company

AMCON Distributing Company

DITยทAMEX

$78.25

+3.0%
Consumer DefensiveFood Distribution

AMCON Distributing Company, together with its subsidiaries, engages in the wholesale distribution of consumer products in the Central, Rocky Mountain, and Mid-South regions of the United States. It operates through Wholesale Distribution and Retail Health Food segments. The Wholesale Distribution segment distributes consumer products, including cigarettes and tobacco products, candy and other confectionery, beverages, groceries, paper products, health and beauty care products, frozen and refrigerated products, and institutional foodservice products. It serves retailers, such as convenience stores, discount and general merchandise stores, grocery stores, drug stores, liquor stores, tobacco shops, and gas stations; and institutional customers, including restaurants and bars, schools, and sports complexes, as well as other wholesalers. This segment also markets private label lines of water, candy products, batteries, and other products. In addition, the Retail Health Food segment is involved in the retail of natural, organic, and specialty foods consisting of produce, baked goods, frozen foods, nutritional supplements, personal care items, and general merchandise. Further, the company operates twenty retail health food stores under the Chamberlin's Natural Foods, Akin's Natural Foods, and Earth Origins Market brands. AMCON Distributing Company was incorporated in 1986 and is based in Omaha, Nebraska.

At a Glance

Live Snapshot
Market Cap$76.38M
EPS0.9300
P/E Ratio84.14
Earnings Date07/20/2026
AMCON Distributing Company

AMCON Distributing Company Fair Value Envelope

DIT ยท AMEX

Our analysis suggests that DIT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $78.25, this represents a potential HIDDEN relative to our calculated worth for AMCON Distributing Company.

Intrinsic Value
Current Price: $78.25

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$14.7M
+ Cash & Equivalents$744.6K
Firm Value$15.4M
- Debt$174.0M
Equity Value-$158.6M
/ Shares Outstanding650,709B
DCF Value-$244
OVERVALUED BY 412%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$9.3M
$4.7M
$2.3M
$1.2M
$583.4K
$291.7K
$145.8K
$72.9K
$36.5K
$18.2K
Maintenance CapEx
-$900.3K
-$450.2K
-$225.1K
-$112.5K
-$56.3K
-$28.1K
-$14.1K
-$7.0K
-$3.5K
-$1.8K
Owner Earnings
$8.4M
$4.2M
$2.1M
$1.1M
$527.1K
$263.5K
$131.8K
$65.9K
$32.9K
$16.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$7.8M
$3.6M
$1.7M
$774.8K
$358.7K
$166.1K
$76.9K
$35.6K
$16.5K
$7.6K
Terminal Value represents 0.9% of Enterprise Value