AEIS
Advanced Energy Industries Inc
Price:  
115.04 
USD
Volume:  
104,278.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AEIS Intrinsic Value

-2.60 %
Upside

As of 2024-12-04, the Intrinsic Value of Advanced Energy Industries Inc (AEIS) is 112.02 USD. This AEIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.04 USD, the upside of Advanced Energy Industries Inc is -2.60%.

The range of the Intrinsic Value is 79.67 - 197.46 USD

115.04 USD
Stock Price
112.02 USD
Intrinsic Value
Intrinsic Value Details

AEIS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.67 - 197.46 112.02 -2.6%
DCF (Growth 10y) 112.33 - 273.20 156.83 36.3%
DCF (EBITDA 5y) 92.29 - 175.44 113.96 -0.9%
DCF (EBITDA 10y) 120.63 - 233.15 151.91 32.0%
Fair Value 14.56 - 14.56 14.56 -87.34%
P/E 24.59 - 109.38 63.74 -44.6%
EV/EBITDA 30.69 - 161.98 64.98 -43.5%
EPV 46.84 - 65.60 56.22 -51.1%
DDM - Stable 8.74 - 25.14 16.94 -85.3%
DDM - Multi 67.79 - 148.53 92.76 -19.4%

AEIS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,333.56
Beta 2.09
Outstanding shares (mil) 37.67
Enterprise Value (mil) 4,240.27
Market risk premium 4.60%
Cost of Equity 10.09%
Cost of Debt 6.55%
WACC 9.31%