As of 2024-12-15, the Intrinsic Value of Ameresco Inc (AMRC) is
36.28 USD. This Ameresco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.00 USD, the upside of Ameresco Inc is
45.10%.
The range of the Intrinsic Value is 13.58 - 111.97 USD
36.28 USD
Intrinsic Value
Ameresco Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.58 - 111.97 |
36.28 |
45.1% |
| DCF (Growth 10y) |
38.63 - 200.48 |
76.12 |
204.5% |
| DCF (EBITDA 5y) |
84.01 - 137.13 |
106.08 |
324.3% |
| DCF (EBITDA 10y) |
95.95 - 196.04 |
135.85 |
443.4% |
| Fair Value |
14.14 - 14.14 |
14.14 |
-43.42% |
| P/E |
28.31 - 56.57 |
43.07 |
72.3% |
| EV/EBITDA |
6.86 - 106.27 |
54.51 |
118.0% |
| EPV |
(45.67) - (57.23) |
(51.45) |
-305.8% |
| DDM - Stable |
6.15 - 15.96 |
11.05 |
-55.8% |
| DDM - Multi |
39.33 - 81.34 |
53.24 |
112.9% |
Ameresco Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,311.00 |
| Beta |
1.06 |
| Outstanding shares (mil) |
52.44 |
| Enterprise Value (mil) |
2,858.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.67% |
| Cost of Debt |
11.20% |
| WACC |
11.46% |