As of 2025-08-03, the Intrinsic Value of Allison Transmission Holdings Inc (ALSN) is 124.14 USD. This ALSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.69 USD, the upside of Allison Transmission Holdings Inc is 41.60%.
The range of the Intrinsic Value is 98.16 - 166.71 USD
Based on its market price of 87.69 USD and our intrinsic valuation, Allison Transmission Holdings Inc (ALSN) is undervalued by 41.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.16 - 166.71 | 124.14 | 41.6% |
| DCF (Growth 10y) | 120.74 - 200.03 | 150.92 | 72.1% |
| DCF (EBITDA 5y) | 108.83 - 143.17 | 127.81 | 45.7% |
| DCF (EBITDA 10y) | 129.16 - 176.90 | 153.46 | 75.0% |
| Fair Value | 94.55 - 94.55 | 94.55 | 7.83% |
| P/E | 95.56 - 157.87 | 111.77 | 27.5% |
| EV/EBITDA | 65.49 - 126.55 | 97.17 | 10.8% |
| EPV | 72.27 - 105.22 | 88.75 | 1.2% |
| DDM - Stable | 58.10 - 124.62 | 91.36 | 4.2% |
| DDM - Multi | 64.71 - 112.14 | 82.43 | -6.0% |
| Market Cap (mil) | 7,387.88 |
| Beta | 1.16 |
| Outstanding shares (mil) | 84.25 |
| Enterprise Value (mil) | 9,034.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.62% |
| Cost of Debt | 4.76% |
| WACC | 8.20% |