As of 2024-12-15, the Intrinsic Value of ANSYS Inc (ANSS) is
163.36 USD. This Ansys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 340.24 USD, the upside of ANSYS Inc is
-52.00%.
The range of the Intrinsic Value is 105.42 - 398.87 USD
163.36 USD
Intrinsic Value
Ansys Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.42 - 398.87 |
163.36 |
-52.0% |
| DCF (Growth 10y) |
128.30 - 463.56 |
195.06 |
-42.7% |
| DCF (EBITDA 5y) |
198.95 - 325.24 |
259.22 |
-23.8% |
| DCF (EBITDA 10y) |
213.01 - 383.62 |
289.19 |
-15.0% |
| Fair Value |
32.46 - 32.46 |
32.46 |
-90.46% |
| P/E |
303.54 - 386.04 |
355.80 |
4.6% |
| EV/EBITDA |
233.79 - 387.47 |
312.70 |
-8.1% |
| EPV |
66.35 - 100.77 |
83.56 |
-75.4% |
| DDM - Stable |
59.83 - 306.15 |
182.99 |
-46.2% |
| DDM - Multi |
80.90 - 329.48 |
130.78 |
-61.6% |
Ansys Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,753.99 |
| Beta |
1.36 |
| Outstanding shares (mil) |
87.45 |
| Enterprise Value (mil) |
29,647.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.75% |
| Cost of Debt |
4.25% |
| WACC |
8.63% |