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
217.64 USD
Intrinsic Value
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% |