As of 2024-12-12, the Intrinsic Value of AES Corp (AES) is
20.30 USD. This AES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.59 USD, the upside of AES Corp is
49.40%.
The range of the Intrinsic Value is (2.61) - 142.68 USD
20.30 USD
Intrinsic Value
AES Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.61) - 142.68 |
20.30 |
49.4% |
| DCF (Growth 10y) |
(5.87) - 106.53 |
12.14 |
-10.7% |
| DCF (EBITDA 5y) |
12.45 - 37.47 |
20.03 |
47.4% |
| DCF (EBITDA 10y) |
7.96 - 39.93 |
18.57 |
36.7% |
| Fair Value |
7.21 - 7.21 |
7.21 |
-46.96% |
| P/E |
2.90 - 14.47 |
8.16 |
-40.0% |
| EV/EBITDA |
(8.47) - 29.29 |
11.31 |
-16.8% |
| EPV |
(52.67) - (67.21) |
(59.94) |
-541.1% |
| DDM - Stable |
11.11 - 28.83 |
19.97 |
46.9% |
| DDM - Multi |
8.18 - 16.07 |
10.80 |
-20.5% |
AES Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,662.90 |
| Beta |
1.10 |
| Outstanding shares (mil) |
711.03 |
| Enterprise Value (mil) |
37,195.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.79% |
| Cost of Debt |
8.58% |
| WACC |
6.93% |