AJRD
Aerojet Rocketdyne Holdings Inc
Price:  
57.99 
USD
Volume:  
4,127,266.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AJRD Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Aerojet Rocketdyne Holdings Inc (AJRD) is 39.38 USD. This AJRD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.99 USD, the upside of Aerojet Rocketdyne Holdings Inc is %.

The range of the Intrinsic Value is 28.27 - 67.25 USD

57.99 USD
Stock Price
39.38 USD
Intrinsic Value
Intrinsic Value Details

AJRD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.27 - 67.25 39.38 -32.1%
DCF (Growth 10y) 35.28 - 80.13 48.18 -16.9%
DCF (EBITDA 5y) 55.20 - 76.40 61.55 6.1%
DCF (EBITDA 10y) 58.76 - 88.41 68.67 18.4%
Fair Value 22.91 - 22.91 22.91 -60.50%
P/E 25.27 - 39.45 33.33 -42.5%
EV/EBITDA 41.57 - 65.98 51.33 -11.5%
EPV 29.78 - 42.23 36.00 -37.9%
DDM - Stable 7.31 - 22.96 15.13 -73.9%
DDM - Multi 21.36 - 53.65 30.73 -47.0%

AJRD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,683.21
Beta 0.54
Outstanding shares (mil) 80.76
Enterprise Value (mil) 4,710.41
Market risk premium 4.60%
Cost of Equity 9.19%
Cost of Debt 4.34%
WACC 8.82%