As of 2024-12-12, the Intrinsic Value of American Electric Power Company Inc (AEP) is
105.30 USD. This AEP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.63 USD, the upside of American Electric Power Company Inc is
12.50%.
The range of the Intrinsic Value is 63.50 - 184.08 USD
105.30 USD
Intrinsic Value
AEP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.50 - 184.08 |
105.30 |
12.5% |
| DCF (Growth 10y) |
80.70 - 206.19 |
124.35 |
32.8% |
| DCF (EBITDA 5y) |
48.60 - 63.24 |
55.36 |
-40.9% |
| DCF (EBITDA 10y) |
65.84 - 89.63 |
76.87 |
-17.9% |
| Fair Value |
24.78 - 24.78 |
24.78 |
-73.54% |
| P/E |
94.85 - 116.52 |
102.67 |
9.7% |
| EV/EBITDA |
39.01 - 96.05 |
67.94 |
-27.4% |
| EPV |
164.53 - 252.72 |
208.62 |
122.8% |
| DDM - Stable |
58.01 - 134.06 |
96.03 |
2.6% |
| DDM - Multi |
79.37 - 138.58 |
100.55 |
7.4% |
AEP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
49,864.53 |
| Beta |
-0.16 |
| Outstanding shares (mil) |
532.57 |
| Enterprise Value (mil) |
93,252.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.65% |
| Cost of Debt |
4.80% |
| WACC |
5.21% |