As of 2025-07-06, the Intrinsic Value of AECOM (ACM) is 228.86 USD. This Aecom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.75 USD, the upside of AECOM is 97.70%.
The range of the Intrinsic Value is 160.12 - 407.52 USD
Based on its market price of 115.75 USD and our intrinsic valuation, AECOM (ACM) is undervalued by 97.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 160.12 - 407.52 | 228.86 | 97.7% |
| DCF (Growth 10y) | 195.23 - 464.09 | 270.57 | 133.8% |
| DCF (EBITDA 5y) | 221.63 - 248.68 | 233.90 | 102.1% |
| DCF (EBITDA 10y) | 241.29 - 293.25 | 265.04 | 129.0% |
| Fair Value | 116.64 - 116.64 | 116.64 | 0.77% |
| P/E | 112.91 - 189.42 | 127.74 | 10.4% |
| EV/EBITDA | 119.42 - 152.32 | 125.25 | 8.2% |
| EPV | 50.93 - 71.20 | 61.07 | -47.2% |
| DDM - Stable | 43.38 - 132.93 | 88.15 | -23.8% |
| DDM - Multi | 126.51 - 298.17 | 177.30 | 53.2% |
| Market Cap (mil) | 15,313.72 |
| Beta | 0.67 |
| Outstanding shares (mil) | 132.30 |
| Enterprise Value (mil) | 16,240.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.34% |
| Cost of Debt | 6.56% |
| WACC | 7.88% |