As of 2025-08-06, the Intrinsic Value of ACM Research Inc (ACMR) is 18.23 USD. This ACMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.65 USD, the upside of ACM Research Inc is -38.50%.
The range of the Intrinsic Value is 13.09 - 33.18 USD
Based on its market price of 29.65 USD and our intrinsic valuation, ACM Research Inc (ACMR) is overvalued by 38.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.09 - 33.18 | 18.23 | -38.5% |
| DCF (Growth 10y) | 55.76 - 170.79 | 85.12 | 187.1% |
| DCF (EBITDA 5y) | 73.99 - 111.81 | 81.89 | 176.2% |
| DCF (EBITDA 10y) | 101.68 - 174.66 | 121.30 | 309.1% |
| Fair Value | 41.64 - 41.64 | 41.64 | 40.44% |
| P/E | 30.55 - 67.34 | 44.69 | 50.7% |
| EV/EBITDA | 32.73 - 67.99 | 44.07 | 48.6% |
| EPV | 8.22 - 10.44 | 9.33 | -68.5% |
| DDM - Stable | 11.94 - 42.46 | 27.20 | -8.3% |
| DDM - Multi | 45.42 - 132.17 | 68.41 | 130.7% |
| Market Cap (mil) | 1,893.45 |
| Beta | 1.14 |
| Outstanding shares (mil) | 63.86 |
| Enterprise Value (mil) | 1,663.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.65% |
| Cost of Debt | 4.25% |
| WACC | 10.02% |