ALSN
Allison Transmission Holdings Inc
Price:  
53.11 
USD
Volume:  
538,632.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALSN Intrinsic Value

43.90 %
Upside

As of 2023-11-29, the Intrinsic Value of Allison Transmission Holdings Inc (ALSN) is 76.45 USD. This ALSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.11 USD, the upside of Allison Transmission Holdings Inc is 43.90%.

The range of the Intrinsic Value is 62.22 - 97.15 USD

53.11 USD
Stock Price
76.45 USD
Intrinsic Value
Intrinsic Value Details

ALSN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 62.22 - 97.15 76.45 43.9%
DCF (Growth 10y) 76.92 - 115.86 92.86 74.8%
DCF (EBITDA 5y) 58.44 - 89.81 72.57 36.6%
DCF (EBITDA 10y) 74.42 - 110.29 90.25 69.9%
Fair Value 55.81 - 55.81 55.81 5.09%
P/E 69.28 - 154.74 98.58 85.6%
EV/EBITDA 43.03 - 79.91 56.10 5.6%
EPV 33.32 - 48.89 41.11 -22.6%
DDM - Stable 36.59 - 67.79 52.19 -1.7%
DDM - Multi 37.70 - 55.45 44.95 -15.4%

ALSN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,752.28
Beta 1.08
Outstanding shares (mil) 89.48
Enterprise Value (mil) 6,755.28
Market risk premium 5.00%
Cost of Equity 12.16%
Cost of Debt 5.16%
WACC 9.37%