As of 2025-05-21, the Intrinsic Value of Evoqua Water Technologies Corp (AQUA) is 45.53 USD. This AQUA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.88 USD, the upside of Evoqua Water Technologies Corp is -8.70%.
The range of the Intrinsic Value is 29.07 - 94.54 USD
Based on its market price of 49.88 USD and our intrinsic valuation, Evoqua Water Technologies Corp (AQUA) is overvalued by 8.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.07 - 94.54 | 45.53 | -8.7% |
| DCF (Growth 10y) | 42.09 - 125.30 | 63.15 | 26.6% |
| DCF (EBITDA 5y) | 39.61 - 56.07 | 48.49 | -2.8% |
| DCF (EBITDA 10y) | 50.71 - 74.87 | 62.94 | 26.2% |
| Fair Value | 16.09 - 16.09 | 16.09 | -67.73% |
| P/E | 19.51 - 26.07 | 23.17 | -53.6% |
| EV/EBITDA | 21.19 - 32.74 | 28.23 | -43.4% |
| EPV | 3.20 - 6.15 | 4.68 | -90.6% |
| DDM - Stable | 6.29 - 21.68 | 13.99 | -72.0% |
| DDM - Multi | 24.09 - 65.19 | 35.26 | -29.3% |
| Market Cap (mil) | 6,103.82 |
| Beta | 1.27 |
| Outstanding shares (mil) | 122.37 |
| Enterprise Value (mil) | 6,877.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.92% |
| Cost of Debt | 4.80% |
| WACC | 8.23% |