As of 2024-12-14, the Intrinsic Value of Aerojet Rocketdyne Holdings Inc (AJRD) is
71.25 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
22.90%.
The range of the Intrinsic Value is 50.57 - 124.21 USD
71.25 USD
Intrinsic Value
AJRD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.57 - 124.21 |
71.25 |
22.9% |
| DCF (Growth 10y) |
70.10 - 167.78 |
97.76 |
68.6% |
| DCF (EBITDA 5y) |
89.81 - 121.08 |
103.54 |
78.5% |
| DCF (EBITDA 10y) |
108.09 - 159.93 |
130.36 |
124.8% |
| Fair Value |
22.91 - 22.91 |
22.91 |
-60.50% |
| P/E |
29.01 - 59.67 |
44.14 |
-23.9% |
| EV/EBITDA |
50.92 - 62.20 |
57.97 |
-0.0% |
| EPV |
29.54 - 42.41 |
35.97 |
-38.0% |
| DDM - Stable |
7.23 - 23.18 |
15.20 |
-73.8% |
| DDM - Multi |
37.93 - 97.55 |
54.98 |
-5.2% |
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 |
9.99% |
| Cost of Debt |
4.28% |
| WACC |
9.58% |