As of 2024-12-12, the Intrinsic Value of Aaron's Company Inc (AAN) is
16.64 USD. This AAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.09 USD, the upside of Aaron's Company Inc is
64.90%.
The range of the Intrinsic Value is 7.28 - 75.51 USD
16.64 USD
Intrinsic Value
AAN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.28 - 75.51 |
16.64 |
64.9% |
| DCF (Growth 10y) |
9.83 - 89.01 |
20.85 |
106.6% |
| DCF (EBITDA 5y) |
16.48 - 31.11 |
21.72 |
115.2% |
| DCF (EBITDA 10y) |
15.21 - 40.53 |
23.98 |
137.7% |
| Fair Value |
-6.74 - -6.74 |
-6.74 |
-166.81% |
| P/E |
(20.22) - 7.66 |
(8.01) |
-179.4% |
| EV/EBITDA |
26.60 - 93.85 |
55.15 |
446.6% |
| EPV |
133.04 - 401.43 |
267.24 |
2548.5% |
| DDM - Stable |
(12.34) - (46.62) |
(29.48) |
-392.1% |
| DDM - Multi |
16.44 - 49.55 |
24.85 |
146.3% |
AAN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
318.34 |
| Beta |
0.58 |
| Outstanding shares (mil) |
31.55 |
| Enterprise Value (mil) |
499.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.13% |
| Cost of Debt |
28.58% |
| WACC |
10.51% |