As of 2024-12-15, the Intrinsic Value of Aramark (ARMK) is
47.61 USD. This Aramark valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.17 USD, the upside of Aramark is
18.50%.
The range of the Intrinsic Value is 25.92 - 122.08 USD
47.61 USD
Intrinsic Value
Aramark Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.92 - 122.08 |
47.61 |
18.5% |
| DCF (Growth 10y) |
29.31 - 120.94 |
50.12 |
24.8% |
| DCF (EBITDA 5y) |
34.47 - 44.50 |
40.08 |
-0.2% |
| DCF (EBITDA 10y) |
34.49 - 47.00 |
41.04 |
2.2% |
| Fair Value |
24.86 - 24.86 |
24.86 |
-38.10% |
| P/E |
27.55 - 34.86 |
31.29 |
-22.1% |
| EV/EBITDA |
29.34 - 45.88 |
37.05 |
-7.8% |
| EPV |
64.70 - 87.18 |
75.94 |
89.0% |
| DDM - Stable |
9.67 - 30.79 |
20.23 |
-49.6% |
| DDM - Multi |
13.44 - 32.02 |
18.80 |
-53.2% |
Aramark Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,602.87 |
| Beta |
0.59 |
| Outstanding shares (mil) |
263.95 |
| Enterprise Value (mil) |
15,201.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.55% |
| Cost of Debt |
4.25% |
| WACC |
6.81% |