As of 2024-12-12, the Intrinsic Value of Allison Transmission Holdings Inc (ALSN) is
136.81 USD. This ALSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 114.43 USD, the upside of Allison Transmission Holdings Inc is
19.60%.
The range of the Intrinsic Value is 100.59 - 210.77 USD
136.81 USD
Intrinsic Value
ALSN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
100.59 - 210.77 |
136.81 |
19.6% |
| DCF (Growth 10y) |
124.69 - 244.28 |
164.34 |
43.6% |
| DCF (EBITDA 5y) |
114.36 - 146.11 |
128.46 |
12.3% |
| DCF (EBITDA 10y) |
136.66 - 182.68 |
156.99 |
37.2% |
| Fair Value |
64.92 - 64.92 |
64.92 |
-43.26% |
| P/E |
106.44 - 142.50 |
117.33 |
2.5% |
| EV/EBITDA |
63.86 - 122.60 |
96.71 |
-15.5% |
| EPV |
56.71 - 81.69 |
69.20 |
-39.5% |
| DDM - Stable |
58.70 - 150.34 |
104.52 |
-8.7% |
| DDM - Multi |
71.16 - 141.56 |
94.69 |
-17.2% |
ALSN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,911.93 |
| Beta |
0.70 |
| Outstanding shares (mil) |
86.62 |
| Enterprise Value (mil) |
11,524.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.51% |
| Cost of Debt |
4.82% |
| WACC |
8.38% |