As of 2024-12-13, the Intrinsic Value of Arcosa Inc (ACA) is
87.16 USD. This Arcosa valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 108.00 USD, the upside of Arcosa Inc is
-19.30%.
The range of the Intrinsic Value is 62.00 - 143.22 USD
87.16 USD
Intrinsic Value
Arcosa Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
62.00 - 143.22 |
87.16 |
-19.3% |
| DCF (Growth 10y) |
84.46 - 183.28 |
115.36 |
6.8% |
| DCF (EBITDA 5y) |
135.63 - 164.10 |
148.83 |
37.8% |
| DCF (EBITDA 10y) |
141.51 - 190.14 |
163.52 |
51.4% |
| Fair Value |
65.86 - 65.86 |
65.86 |
-39.02% |
| P/E |
89.35 - 108.47 |
100.31 |
-7.1% |
| EV/EBITDA |
91.33 - 133.15 |
107.14 |
-0.8% |
| EPV |
12.81 - 20.94 |
16.88 |
-84.4% |
| DDM - Stable |
18.29 - 51.09 |
34.69 |
-67.9% |
| DDM - Multi |
56.73 - 124.46 |
78.07 |
-27.7% |
Arcosa Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,268.24 |
| Beta |
1.88 |
| Outstanding shares (mil) |
48.78 |
| Enterprise Value (mil) |
5,748.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.86% |
| Cost of Debt |
5.00% |
| WACC |
10.19% |