As of 2025-05-21, the Intrinsic Value of Advanced Energy Industries Inc (AEIS) is 87.24 USD. This AEIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.97 USD, the upside of Advanced Energy Industries Inc is -25.40%.
The range of the Intrinsic Value is 61.01 - 161.59 USD
Based on its market price of 116.97 USD and our intrinsic valuation, Advanced Energy Industries Inc (AEIS) is overvalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.01 - 161.59 | 87.24 | -25.4% |
| DCF (Growth 10y) | 81.93 - 213.18 | 116.49 | -0.4% |
| DCF (EBITDA 5y) | 62.54 - 108.74 | 87.61 | -25.1% |
| DCF (EBITDA 10y) | 80.45 - 144.35 | 111.78 | -4.4% |
| Fair Value | 24.17 - 24.17 | 24.17 | -79.34% |
| P/E | 42.22 - 60.75 | 49.71 | -57.5% |
| EV/EBITDA | 34.21 - 79.76 | 52.78 | -54.9% |
| EPV | 40.54 - 58.17 | 49.35 | -57.8% |
| DDM - Stable | 13.27 - 45.54 | 29.40 | -74.9% |
| DDM - Multi | 49.64 - 136.03 | 73.17 | -37.4% |
| Market Cap (mil) | 4,431.99 |
| Beta | 2.01 |
| Outstanding shares (mil) | 37.89 |
| Enterprise Value (mil) | 4,274.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.05% |
| Cost of Debt | 4.47% |
| WACC | 10.26% |