As of 2025-06-09, the Intrinsic Value of Acme United Corp (ACU) is 116.26 USD. This ACU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.68 USD, the upside of Acme United Corp is 193.00%.
The range of the Intrinsic Value is 79.94 - 214.12 USD
Based on its market price of 39.68 USD and our intrinsic valuation, Acme United Corp (ACU) is undervalued by 193.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.94 - 214.12 | 116.26 | 193.0% |
| DCF (Growth 10y) | 93.47 - 232.96 | 131.46 | 231.3% |
| DCF (EBITDA 5y) | 39.34 - 64.39 | 51.82 | 30.6% |
| DCF (EBITDA 10y) | 59.09 - 90.79 | 74.31 | 87.3% |
| Fair Value | 66.22 - 66.22 | 66.22 | 66.87% |
| P/E | 29.14 - 43.08 | 38.40 | -3.2% |
| EV/EBITDA | 18.15 - 40.68 | 30.10 | -24.1% |
| EPV | 26.58 - 37.68 | 32.13 | -19.0% |
| DDM - Stable | 28.98 - 99.09 | 64.03 | 61.4% |
| DDM - Multi | 65.08 - 170.51 | 93.92 | 136.7% |
| Market Cap (mil) | 150.39 |
| Beta | 0.43 |
| Outstanding shares (mil) | 3.79 |
| Enterprise Value (mil) | 177.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.40% |
| Cost of Debt | 4.89% |
| WACC | 6.03% |