As of 2024-12-04, the Intrinsic Value of Amcor PLC (AMCR) is
22.84 USD. This Amcor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.64 USD, the upside of Amcor PLC is
114.70%.
The range of the Intrinsic Value is 14.40 - 46.22 USD
22.84 USD
Intrinsic Value
Amcor Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.40 - 46.22 |
22.84 |
114.7% |
| DCF (Growth 10y) |
17.08 - 49.28 |
25.69 |
141.5% |
| DCF (EBITDA 5y) |
10.13 - 14.22 |
11.48 |
7.9% |
| DCF (EBITDA 10y) |
13.62 - 19.09 |
15.59 |
46.5% |
| Fair Value |
8.65 - 8.65 |
8.65 |
-18.66% |
| P/E |
10.15 - 17.50 |
13.37 |
25.6% |
| EV/EBITDA |
5.98 - 9.40 |
7.19 |
-32.5% |
| EPV |
7.47 - 11.63 |
9.55 |
-10.3% |
| DDM - Stable |
5.30 - 16.24 |
10.77 |
1.2% |
| DDM - Multi |
12.30 - 27.13 |
16.70 |
56.9% |
Amcor Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,378.42 |
| Beta |
0.10 |
| Outstanding shares (mil) |
1,445.34 |
| Enterprise Value (mil) |
22,250.42 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.99% |
| Cost of Debt |
4.67% |
| WACC |
5.98% |