As of 2025-05-21, the Intrinsic Value of Align Technology Inc (ALGN) is 258.48 USD. This ALGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.58 USD, the upside of Align Technology Inc is 41.60%.
The range of the Intrinsic Value is 176.25 - 548.62 USD
Based on its market price of 182.58 USD and our intrinsic valuation, Align Technology Inc (ALGN) is undervalued by 41.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 176.25 - 548.62 | 258.48 | 41.6% |
| DCF (Growth 10y) | 213.53 - 630.77 | 306.05 | 67.6% |
| DCF (EBITDA 5y) | 199.42 - 225.34 | 211.08 | 15.6% |
| DCF (EBITDA 10y) | 226.43 - 263.75 | 243.37 | 33.3% |
| Fair Value | 143.89 - 143.89 | 143.89 | -21.19% |
| P/E | 182.63 - 207.20 | 193.24 | 5.8% |
| EV/EBITDA | 153.11 - 208.01 | 176.80 | -3.2% |
| EPV | 84.26 - 98.11 | 91.18 | -50.1% |
| DDM - Stable | 50.60 - 147.52 | 99.06 | -45.7% |
| DDM - Multi | 78.02 - 180.32 | 109.32 | -40.1% |
| Market Cap (mil) | 13,366.68 |
| Beta | 1.16 |
| Outstanding shares (mil) | 73.21 |
| Enterprise Value (mil) | 12,322.79 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.24% |
| Cost of Debt | 5.00% |
| WACC | 6.31% |