ACM
AECOM
Price:  
116.97 
USD
Volume:  
422,323.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Aecom Intrinsic Value

86.10 %
Upside

As of 2024-12-05, the Intrinsic Value of AECOM (ACM) is 217.64 USD. This Aecom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.97 USD, the upside of AECOM is 86.10%.

The range of the Intrinsic Value is 157.30 - 358.47 USD

116.97 USD
Stock Price
217.64 USD
Intrinsic Value
Intrinsic Value Details

Aecom Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 157.30 - 358.47 217.64 86.1%
DCF (Growth 10y) 188.20 - 400.42 252.41 115.8%
DCF (EBITDA 5y) 202.94 - 235.74 221.56 89.4%
DCF (EBITDA 10y) 222.70 - 273.60 249.17 113.0%
Fair Value 75.01 - 75.01 75.01 -35.87%
P/E 82.99 - 145.08 115.15 -1.6%
EV/EBITDA 109.87 - 186.53 143.78 22.9%
EPV 51.06 - 67.43 59.25 -49.3%
DDM - Stable 28.76 - 79.96 54.36 -53.5%
DDM - Multi 124.26 - 263.38 168.31 43.9%

Aecom Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,682.17
Beta 0.63
Outstanding shares (mil) 134.07
Enterprise Value (mil) 16,618.54
Market risk premium 4.60%
Cost of Equity 8.34%
Cost of Debt 6.56%
WACC 7.94%