As of 2024-12-14, the Intrinsic Value of Alamo Group Inc (ALG) is
233.08 USD. This Alamo valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 193.10 USD, the upside of Alamo Group Inc is
20.70%.
The range of the Intrinsic Value is 178.81 - 340.71 USD
233.08 USD
Intrinsic Value
Alamo Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
178.81 - 340.71 |
233.08 |
20.7% |
| DCF (Growth 10y) |
218.49 - 396.22 |
278.64 |
44.3% |
| DCF (EBITDA 5y) |
201.33 - 255.33 |
225.93 |
17.0% |
| DCF (EBITDA 10y) |
240.98 - 320.80 |
276.67 |
43.3% |
| Fair Value |
152.20 - 152.20 |
152.20 |
-21.18% |
| P/E |
120.56 - 228.17 |
166.23 |
-13.9% |
| EV/EBITDA |
148.80 - 189.00 |
171.71 |
-11.1% |
| EPV |
105.14 - 143.54 |
124.34 |
-35.6% |
| DDM - Stable |
69.48 - 174.89 |
122.19 |
-36.7% |
| DDM - Multi |
133.44 - 261.45 |
176.73 |
-8.5% |
Alamo Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,328.79 |
| Beta |
0.88 |
| Outstanding shares (mil) |
12.06 |
| Enterprise Value (mil) |
2,412.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.53% |
| Cost of Debt |
5.12% |
| WACC |
9.01% |