As of 2024-12-14, the Intrinsic Value of Applied Industrial Technologies Inc (AIT) is
323.75 USD. This AIT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 262.07 USD, the upside of Applied Industrial Technologies Inc is
23.50%.
The range of the Intrinsic Value is 241.92 - 501.59 USD
323.75 USD
Intrinsic Value
AIT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
241.92 - 501.59 |
323.75 |
23.5% |
| DCF (Growth 10y) |
299.29 - 594.10 |
393.10 |
50.0% |
| DCF (EBITDA 5y) |
241.41 - 302.49 |
268.77 |
2.6% |
| DCF (EBITDA 10y) |
297.76 - 394.04 |
340.40 |
29.9% |
| Fair Value |
249.67 - 249.67 |
249.67 |
-4.73% |
| P/E |
141.62 - 199.71 |
170.73 |
-34.9% |
| EV/EBITDA |
123.53 - 170.88 |
147.92 |
-43.6% |
| EPV |
94.10 - 127.32 |
110.71 |
-57.8% |
| DDM - Stable |
75.05 - 205.85 |
140.45 |
-46.4% |
| DDM - Multi |
181.02 - 388.85 |
247.37 |
-5.6% |
AIT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,076.59 |
| Beta |
1.31 |
| Outstanding shares (mil) |
38.45 |
| Enterprise Value (mil) |
10,135.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.84% |
| Cost of Debt |
4.25% |
| WACC |
9.47% |