As of 2024-07-27, the Intrinsic Value of Abercrombie & Fitch Co (ANF) is
188.51 USD. This ANF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 152.59 USD, the upside of Abercrombie & Fitch Co is
%.
The range of the Intrinsic Value is 117.03 - 662.10 USD
188.51 USD
Intrinsic Value
ANF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
117.03 - 662.10 |
188.51 |
23.5% |
| DCF (Growth 10y) |
123.92 - 646.35 |
193.51 |
26.8% |
| DCF (EBITDA 5y) |
108.65 - 139.08 |
125.03 |
-18.1% |
| DCF (EBITDA 10y) |
117.69 - 168.91 |
141.87 |
-7.0% |
| Fair Value |
208.08 - 208.08 |
208.08 |
36.36% |
| P/E |
67.80 - 124.68 |
88.25 |
-42.2% |
| EV/EBITDA |
93.52 - 110.03 |
102.92 |
-32.6% |
| EPV |
52.35 - 84.95 |
68.65 |
-55.0% |
| DDM - Stable |
68.08 - 555.59 |
311.83 |
104.4% |
| DDM - Multi |
77.34 - 528.00 |
138.44 |
-9.3% |
ANF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,798.88 |
| Beta |
1.42 |
| Outstanding shares (mil) |
51.11 |
| Enterprise Value (mil) |
7,147.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.95% |
| Cost of Debt |
6.92% |
| WACC |
8.85% |