As of 2024-12-15, the Intrinsic Value of Avangrid Inc (AGR) is
34.55 USD. This Avangrid valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.59 USD, the upside of Avangrid Inc is
-2.90%.
The range of the Intrinsic Value is 11.41 - 105.54 USD
34.55 USD
Intrinsic Value
Avangrid Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.41 - 105.54 |
34.55 |
-2.9% |
| DCF (Growth 10y) |
26.34 - 138.11 |
53.93 |
51.5% |
| DCF (EBITDA 5y) |
21.18 - 39.07 |
26.77 |
-24.8% |
| DCF (EBITDA 10y) |
28.83 - 50.44 |
36.14 |
1.5% |
| Fair Value |
21.02 - 21.02 |
21.02 |
-40.93% |
| P/E |
35.72 - 61.25 |
45.96 |
29.1% |
| EV/EBITDA |
39.38 - 60.79 |
47.36 |
33.1% |
| EPV |
118.25 - 163.72 |
140.98 |
296.1% |
| DDM - Stable |
32.01 - 115.82 |
73.92 |
107.7% |
| DDM - Multi |
33.13 - 88.30 |
47.62 |
33.8% |
Avangrid Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,770.13 |
| Beta |
-0.25 |
| Outstanding shares (mil) |
386.91 |
| Enterprise Value (mil) |
28,314.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.30% |
| Cost of Debt |
4.28% |
| WACC |
5.29% |