As of 2024-12-11, the Intrinsic Value of AECOM (ACM) is
218.44 USD. This Aecom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 112.47 USD, the upside of AECOM is
94.20%.
The range of the Intrinsic Value is 156.88 - 364.98 USD
218.44 USD
Intrinsic Value
Aecom Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
156.88 - 364.98 |
218.44 |
94.2% |
| DCF (Growth 10y) |
187.68 - 407.69 |
253.33 |
125.2% |
| DCF (EBITDA 5y) |
195.53 - 228.04 |
216.02 |
92.1% |
| DCF (EBITDA 10y) |
216.24 - 267.04 |
244.43 |
117.3% |
| Fair Value |
75.01 - 75.01 |
75.01 |
-33.31% |
| P/E |
78.61 - 137.53 |
112.15 |
-0.3% |
| EV/EBITDA |
104.85 - 180.74 |
138.40 |
23.1% |
| EPV |
50.95 - 67.98 |
59.47 |
-47.1% |
| DDM - Stable |
28.42 - 79.64 |
54.03 |
-52.0% |
| DDM - Multi |
122.61 - 262.25 |
166.59 |
48.1% |
Aecom Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,078.85 |
| Beta |
0.62 |
| Outstanding shares (mil) |
134.07 |
| Enterprise Value (mil) |
16,015.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.39% |
| Cost of Debt |
6.56% |
| WACC |
7.92% |