As of 2024-09-10, the Intrinsic Value of Allegiant Travel Co (ALGT) is
55.32 USD. This ALGT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.02 USD, the upside of Allegiant Travel Co is
%.
The range of the Intrinsic Value is (16.87) - 629.36 USD
55.32 USD
Intrinsic Value
ALGT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(16.87) - 629.36 |
55.32 |
38.2% |
| DCF (Growth 10y) |
38.97 - 1,106.11 |
158.54 |
296.1% |
| DCF (EBITDA 5y) |
144.22 - 276.95 |
223.44 |
458.3% |
| DCF (EBITDA 10y) |
160.78 - 405.39 |
281.68 |
603.8% |
| Fair Value |
-19.50 - -19.50 |
-19.50 |
-148.73% |
| P/E |
(4.18) - 47.05 |
19.55 |
-51.1% |
| EV/EBITDA |
11.42 - 110.38 |
60.20 |
50.4% |
| EPV |
(41.21) - 59.79 |
9.29 |
-76.8% |
| DDM - Stable |
(5.43) - (15.00) |
(10.22) |
-125.5% |
| DDM - Multi |
88.86 - 196.44 |
122.99 |
207.3% |
ALGT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
732.37 |
| Beta |
0.97 |
| Outstanding shares (mil) |
18.30 |
| Enterprise Value (mil) |
2,735.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.37% |
| Cost of Debt |
9.83% |
| WACC |
7.27% |