As of 2024-12-15, the Intrinsic Value of AMETEK Inc (AME) is
218.36 USD. This Ametek valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 187.38 USD, the upside of AMETEK Inc is
16.50%.
The range of the Intrinsic Value is 148.80 - 418.53 USD
218.36 USD
Intrinsic Value
Ametek Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
148.80 - 418.53 |
218.36 |
16.5% |
| DCF (Growth 10y) |
181.55 - 476.88 |
258.21 |
37.8% |
| DCF (EBITDA 5y) |
146.79 - 205.63 |
174.77 |
-6.7% |
| DCF (EBITDA 10y) |
181.57 - 259.70 |
217.59 |
16.1% |
| Fair Value |
64.33 - 64.33 |
64.33 |
-65.67% |
| P/E |
131.73 - 186.77 |
161.08 |
-14.0% |
| EV/EBITDA |
109.13 - 162.52 |
144.93 |
-22.7% |
| EPV |
57.87 - 76.23 |
67.05 |
-64.2% |
| DDM - Stable |
62.05 - 215.44 |
138.74 |
-26.0% |
| DDM - Multi |
115.76 - 306.00 |
167.21 |
-10.8% |
Ametek Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43,342.87 |
| Beta |
0.73 |
| Outstanding shares (mil) |
231.31 |
| Enterprise Value (mil) |
45,283.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.45% |
| Cost of Debt |
4.25% |
| WACC |
8.09% |