As of 2025-05-15, the Intrinsic Value of Aerojet Rocketdyne Holdings Inc (AJRD) is 33.47 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 -42.30%.
The range of the Intrinsic Value is 25.07 - 51.77 USD
Based on its market price of 57.99 USD and our intrinsic valuation, Aerojet Rocketdyne Holdings Inc (AJRD) is overvalued by 42.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.07 - 51.77 | 33.47 | -42.3% |
| DCF (Growth 10y) | 31.08 - 61.47 | 40.75 | -29.7% |
| DCF (EBITDA 5y) | 55.33 - 81.33 | 67.82 | 16.9% |
| DCF (EBITDA 10y) | 56.33 - 89.42 | 71.38 | 23.1% |
| Fair Value | 22.91 - 22.91 | 22.91 | -60.50% |
| P/E | 26.63 - 34.70 | 31.33 | -46.0% |
| EV/EBITDA | 48.14 - 74.19 | 59.08 | 1.9% |
| EPV | 26.99 - 37.17 | 32.08 | -44.7% |
| DDM - Stable | 6.48 - 17.77 | 12.12 | -79.1% |
| DDM - Multi | 18.50 - 40.58 | 25.54 | -56.0% |
| 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 | 10.27% |
| Cost of Debt | 4.28% |
| WACC | 9.84% |