As of 2024-12-13, the Intrinsic Value of ALLETE Inc (ALE) is
0.00 USD. This Allete valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.55 USD, the upside of ALLETE Inc is
-100.00%.
The range of the Intrinsic Value is - USD
Allete Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
- |
0.00 |
-100.0% |
| DCF (Growth 10y) |
- |
0.00 |
-100.0% |
| DCF (EBITDA 5y) |
- |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
- |
(1,234.50) |
-123450.0% |
| Fair Value |
25.20 - 25.20 |
25.20 |
-60.96% |
| P/E |
41.99 - 67.01 |
55.88 |
-13.4% |
| EV/EBITDA |
(29.15) - 137.93 |
44.49 |
-31.1% |
| EPV |
- |
0.00 |
-100.0% |
| DDM - Stable |
60.21 - 326.17 |
193.19 |
199.3% |
| DDM - Multi |
84.93 - 340.70 |
134.04 |
107.6% |
Allete Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,732.28 |
| Beta |
-0.14 |
| Outstanding shares (mil) |
57.82 |
| Enterprise Value (mil) |
5,417.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.85% |
| Cost of Debt |
4.25% |
| WACC |
5.01% |