As of 2024-12-15, the Intrinsic Value of Altra Industrial Motion Corp (AIMC) is
67.97 USD. This AIMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.98 USD, the upside of Altra Industrial Motion Corp is
9.70%.
The range of the Intrinsic Value is 50.08 - 102.63 USD
67.97 USD
Intrinsic Value
AIMC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.08 - 102.63 |
67.97 |
9.7% |
| DCF (Growth 10y) |
68.77 - 132.32 |
90.61 |
46.2% |
| DCF (EBITDA 5y) |
93.40 - 116.54 |
108.03 |
74.3% |
| DCF (EBITDA 10y) |
105.86 - 142.42 |
126.14 |
103.5% |
| Fair Value |
48.58 - 48.58 |
48.58 |
-21.62% |
| P/E |
57.40 - 88.38 |
74.82 |
20.7% |
| EV/EBITDA |
66.28 - 85.87 |
77.79 |
25.5% |
| EPV |
23.02 - 34.62 |
28.82 |
-53.5% |
| DDM - Stable |
12.34 - 28.96 |
20.65 |
-66.7% |
| DDM - Multi |
35.85 - 66.24 |
46.61 |
-24.8% |
AIMC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,050.85 |
| Beta |
2.22 |
| Outstanding shares (mil) |
65.36 |
| Enterprise Value (mil) |
4,886.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.53% |
| Cost of Debt |
4.54% |
| WACC |
9.05% |