As of 2024-07-27, the Intrinsic Value of Apogee Enterprises Inc (APOG) is
83.24 USD. This Apogee valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.16 USD, the upside of Apogee Enterprises Inc is
%.
The range of the Intrinsic Value is 70.40 - 102.17 USD
83.24 USD
Intrinsic Value
Apogee Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.40 - 102.17 |
83.24 |
22.1% |
| DCF (Growth 10y) |
86.16 - 123.20 |
101.20 |
48.5% |
| DCF (EBITDA 5y) |
81.60 - 117.73 |
98.09 |
43.9% |
| DCF (EBITDA 10y) |
94.17 - 135.25 |
112.45 |
65.0% |
| Fair Value |
122.00 - 122.00 |
122.00 |
79.00% |
| P/E |
90.14 - 106.68 |
97.72 |
43.4% |
| EV/EBITDA |
69.22 - 101.20 |
85.25 |
25.1% |
| EPV |
44.92 - 57.58 |
51.25 |
-24.8% |
| DDM - Stable |
33.23 - 62.97 |
48.10 |
-29.4% |
| DDM - Multi |
53.82 - 80.86 |
64.74 |
-5.0% |
Apogee Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,494.75 |
| Beta |
1.00 |
| Outstanding shares (mil) |
21.93 |
| Enterprise Value (mil) |
1,541.39 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.63% |
| Cost of Debt |
4.31% |
| WACC |
9.35% |