As of 2024-12-11, the Intrinsic Value of Archrock Inc (AROC) is
29.27 USD. This Archrock valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.69 USD, the upside of Archrock Inc is
13.90%.
The range of the Intrinsic Value is 16.18 - 67.28 USD
29.27 USD
Intrinsic Value
Archrock Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.18 - 67.28 |
29.27 |
13.9% |
| DCF (Growth 10y) |
25.01 - 86.56 |
40.87 |
59.1% |
| DCF (EBITDA 5y) |
7.50 - 18.55 |
10.36 |
-59.7% |
| DCF (EBITDA 10y) |
15.54 - 30.23 |
19.79 |
-23.0% |
| Fair Value |
20.76 - 20.76 |
20.76 |
-19.18% |
| P/E |
5.57 - 10.40 |
8.29 |
-67.7% |
| EV/EBITDA |
(0.39) - 24.89 |
8.74 |
-66.0% |
| EPV |
(0.52) - 3.20 |
1.34 |
-94.8% |
| DDM - Stable |
7.16 - 23.61 |
15.39 |
-40.1% |
| DDM - Multi |
13.96 - 33.65 |
19.50 |
-24.1% |
Archrock Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,500.12 |
| Beta |
1.13 |
| Outstanding shares (mil) |
175.17 |
| Enterprise Value (mil) |
6,732.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.64% |
| Cost of Debt |
6.13% |
| WACC |
8.29% |