As of 2025-06-20, the Intrinsic Value of Applied Industrial Technologies Inc (AIT) is 302.23 USD. This AIT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 226.18 USD, the upside of Applied Industrial Technologies Inc is 33.60%.
The range of the Intrinsic Value is 237.46 - 421.45 USD
Based on its market price of 226.18 USD and our intrinsic valuation, Applied Industrial Technologies Inc (AIT) is undervalued by 33.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 237.46 - 421.45 | 302.23 | 33.6% |
| DCF (Growth 10y) | 294.70 - 497.94 | 366.94 | 62.2% |
| DCF (EBITDA 5y) | 257.83 - 311.69 | 277.68 | 22.8% |
| DCF (EBITDA 10y) | 308.55 - 390.24 | 341.37 | 50.9% |
| Fair Value | 255.15 - 255.15 | 255.15 | 12.81% |
| P/E | 161.47 - 217.80 | 193.02 | -14.7% |
| EV/EBITDA | 126.97 - 162.74 | 143.29 | -36.6% |
| EPV | 92.38 - 121.44 | 106.91 | -52.7% |
| DDM - Stable | 70.02 - 163.60 | 116.81 | -48.4% |
| DDM - Multi | 186.14 - 335.61 | 239.24 | 5.8% |
| Market Cap (mil) | 8,612.93 |
| Beta | 1.21 |
| Outstanding shares (mil) | 38.08 |
| Enterprise Value (mil) | 8,832.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.91% |
| Cost of Debt | 4.25% |
| WACC | 9.48% |