APOG
Apogee Enterprises Inc
Price:  
56.49 
USD
Volume:  
96,755.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Apogee Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Apogee Enterprises Inc (APOG) is 97.72 USD. This Apogee valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.49 USD, the upside of Apogee Enterprises Inc is %.

The range of the Intrinsic Value is 71.87 - 155.28 USD

56.49 USD
Stock Price
97.72 USD
Intrinsic Value
Intrinsic Value Details

Apogee Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 71.87 - 155.28 97.72 73.0%
DCF (Growth 10y) 82.63 - 167.47 109.21 93.3%
DCF (EBITDA 5y) 78.28 - 116.29 96.76 71.3%
DCF (EBITDA 10y) 86.10 - 130.26 106.40 88.4%
Fair Value 117.78 - 117.78 117.78 108.50%
P/E 83.22 - 112.70 96.80 71.4%
EV/EBITDA 63.64 - 93.07 79.93 41.5%
EPV 36.70 - 54.12 45.41 -19.6%
DDM - Stable 32.53 - 90.76 61.65 9.1%
DDM - Multi 53.33 - 115.52 72.95 29.1%

Apogee Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,247.86
Beta 1.09
Outstanding shares (mil) 22.09
Enterprise Value (mil) 1,325.12
Market risk premium 4.60%
Cost of Equity 9.40%
Cost of Debt 4.31%
WACC 8.68%