ALGT
Allegiant Travel Co
Price:  
51.29 
USD
Volume:  
645,766.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALGT Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Allegiant Travel Co (ALGT) is 82.68 USD. This ALGT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.29 USD, the upside of Allegiant Travel Co is %.

The range of the Intrinsic Value is (10.97) - 2,105.68 USD

51.29 USD
Stock Price
82.68 USD
Intrinsic Value
Intrinsic Value Details

ALGT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (10.97) - 2,105.68 82.68 61.2%
DCF (Growth 10y) 41.23 - 3,184.08 180.83 252.6%
DCF (EBITDA 5y) 95.53 - 207.88 151.93 196.2%
DCF (EBITDA 10y) 127.25 - 303.49 209.18 307.8%
Fair Value 83.00 - 83.00 83.00 61.83%
P/E 38.78 - 80.33 52.96 3.3%
EV/EBITDA 5.26 - 75.83 47.89 -6.6%
EPV (22.91) - 49.78 13.43 -73.8%
DDM - Stable 26.12 - 87.06 56.59 10.3%
DDM - Multi 77.09 - 193.70 109.60 113.7%

ALGT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 935.02
Beta 1.10
Outstanding shares (mil) 18.23
Enterprise Value (mil) 2,990.35
Market risk premium 4.60%
Cost of Equity 9.47%
Cost of Debt 6.97%
WACC 6.13%