AEIS
Advanced Energy Industries Inc
Price:  
109.46 
USD
Volume:  
122,215.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AEIS Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Advanced Energy Industries Inc (AEIS) is 115.75 USD. This AEIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.46 USD, the upside of Advanced Energy Industries Inc is %.

The range of the Intrinsic Value is 75.02 - 278.71 USD

109.46 USD
Stock Price
115.75 USD
Intrinsic Value
Intrinsic Value Details

AEIS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 75.02 - 278.71 115.75 5.7%
DCF (Growth 10y) 98.65 - 362.52 151.90 38.8%
DCF (EBITDA 5y) 129.94 - 212.01 170.55 55.8%
DCF (EBITDA 10y) 149.82 - 279.79 208.21 90.2%
Fair Value 35.09 - 35.09 35.09 -67.94%
P/E 60.60 - 119.90 99.41 -9.2%
EV/EBITDA 74.02 - 135.97 102.34 -6.5%
EPV 43.24 - 70.02 56.63 -48.3%
DDM - Stable 17.84 - 79.35 48.59 -55.6%
DDM - Multi 50.86 - 185.59 80.97 -26.0%

AEIS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,098.18
Beta 1.79
Outstanding shares (mil) 37.44
Enterprise Value (mil) 3,991.90
Market risk premium 4.60%
Cost of Equity 10.93%
Cost of Debt 4.71%
WACC 9.67%