As of 2025-07-03, the Intrinsic Value of Albertsons Companies Inc (ACI) is 27.11 USD. This Albertsons valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.99 USD, the upside of Albertsons Companies Inc is 23.3%.

The range of the Intrinsic Value is 20.99 - 36.32 USD.

Is Albertsons undervalued or overvalued?

Based on its market price of 21.99 USD and our intrinsic valuation, Albertsons Companies Inc (ACI) is undervalued by 23.3%.

21.99 USD

Stock Price

27.11 USD

Intrinsic Value

Intrinsic Value Details

Albertsons Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	20.99 - 36.32	27.11	23.3%
DCF (Growth Exit 10Y)	26.63 - 43.31	33.31	51.5%
DCF (EBITDA Exit 5Y)	39.37 - 53.73	43.74	98.9%
DCF (EBITDA Exit 10Y)	43.32 - 60.31	48.98	122.7%
Peter Lynch Fair Value	41.62 - 41.62	41.62	89.29%
P/E Multiples	24.86 - 43.02	32.37	47.2%
EV/EBITDA Multiples	40.39 - 57.49	46.23	110.2%
Earnings Power Value	59.88 - 77.29	68.58	211.9%
Dividend Discount Model - Stable	13.51 - 26.95	20.23	-8.0%
Dividend Discount Model - Multi Stages	16.39 - 25.52	19.97	-9.2%

Albertsons Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Loblaw Companies Ltd	320 - 1,115.63	506.27	124.8%
Alimentation Couche-Tard Inc	53.75 - 91.93	67.99	36.9%
George Weston Ltd	278.89 - 486.23	360.98	32.2%
Caseys General Stores Inc	470.93 - 779.45	589.01	15.3%
Metro Inc	147.18 - 490.3	228.57	113.7%
Sprouts Farmers Market Inc	129.82 - 322.11	182.45	14.1%
Empire Company Ltd	37.69 - 140.14	65.44	15.8%
J Sainsbury PLC	275.64 - 591.71	393.37	42.1%
Weis Markets Inc	55.9 - 91.13	68.60	-9.3%
Ingles Markets Inc	58.98 - 94.43	72.83	9.1%

Albertsons Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	12,661
Beta	0.06
Outstanding shares (mil)	576
Enterprise Value (mil)	20,187

Market risk premium	5.1%
Cost of Equity	7.6%
Cost of Debt	5.25%
WACC	6.2%