As of 2024-09-13, the Intrinsic Value of Advanced Energy Industries Inc (AEIS) is
94.90 USD. This AEIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 96.05 USD, the upside of Advanced Energy Industries Inc is
%.
The range of the Intrinsic Value is 70.54 - 149.98 USD
94.90 USD
Intrinsic Value
AEIS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.54 - 149.98 |
94.90 |
-1.2% |
| DCF (Growth 10y) |
95.90 - 199.73 |
128.02 |
33.3% |
| DCF (EBITDA 5y) |
103.40 - 235.28 |
158.41 |
64.9% |
| DCF (EBITDA 10y) |
124.64 - 286.15 |
188.79 |
96.6% |
| Fair Value |
30.76 - 30.76 |
30.76 |
-67.98% |
| P/E |
55.52 - 99.97 |
78.72 |
-18.0% |
| EV/EBITDA |
48.43 - 151.00 |
83.12 |
-13.5% |
| EPV |
41.04 - 55.00 |
48.02 |
-50.0% |
| DDM - Stable |
14.81 - 38.32 |
26.57 |
-72.3% |
| DDM - Multi |
49.02 - 99.44 |
65.76 |
-31.5% |
AEIS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,618.20 |
| Beta |
1.82 |
| Outstanding shares (mil) |
37.67 |
| Enterprise Value (mil) |
3,539.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.49% |
| Cost of Debt |
5.04% |
| WACC |
10.81% |