As of 2024-12-12, the Intrinsic Value of ACCO Brands Corp (ACCO) is
11.49 USD. This Acco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.00 USD, the upside of ACCO Brands Corp is
91.40%.
The range of the Intrinsic Value is 6.36 - 22.86 USD
11.49 USD
Intrinsic Value
Acco Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.36 - 22.86 |
11.49 |
91.4% |
| DCF (Growth 10y) |
8.62 - 25.11 |
13.77 |
129.5% |
| DCF (EBITDA 5y) |
2.29 - 5.61 |
4.20 |
-30.0% |
| DCF (EBITDA 10y) |
5.30 - 9.36 |
7.50 |
24.9% |
| Fair Value |
-9.78 - -9.78 |
-9.78 |
-262.93% |
| P/E |
(20.84) - 1.46 |
(12.87) |
-314.5% |
| EV/EBITDA |
(1.73) - 14.64 |
6.95 |
15.9% |
| EPV |
18.06 - 24.83 |
21.44 |
257.4% |
| DDM - Stable |
(11.18) - (24.16) |
(17.67) |
-394.5% |
| DDM - Multi |
3.11 - 5.30 |
3.93 |
-34.5% |
Acco Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
557.28 |
| Beta |
0.98 |
| Outstanding shares (mil) |
92.88 |
| Enterprise Value (mil) |
1,364.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.76% |
| Cost of Debt |
5.70% |
| WACC |
6.59% |