As of 2024-12-14, the Intrinsic Value of Array Technologies Inc (ARRY) is
10.14 USD. This Array valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.53 USD, the upside of Array Technologies Inc is
83.30%.
The range of the Intrinsic Value is 7.56 - 15.04 USD
10.14 USD
Intrinsic Value
Array Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.56 - 15.04 |
10.14 |
83.3% |
| DCF (Growth 10y) |
8.85 - 16.17 |
11.40 |
106.1% |
| DCF (EBITDA 5y) |
8.74 - 10.89 |
9.57 |
73.0% |
| DCF (EBITDA 10y) |
10.19 - 13.02 |
11.34 |
105.0% |
| Fair Value |
-15.49 - -15.49 |
-15.49 |
-380.13% |
| P/E |
(10.92) - 6.98 |
(3.16) |
-157.2% |
| EV/EBITDA |
3.51 - 11.18 |
7.25 |
31.0% |
| EPV |
4.95 - 6.42 |
5.69 |
2.8% |
| DDM - Stable |
(3.69) - (8.44) |
(6.07) |
-209.7% |
| DDM - Multi |
3.92 - 7.05 |
5.05 |
-8.8% |
Array Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
840.23 |
| Beta |
1.14 |
| Outstanding shares (mil) |
151.94 |
| Enterprise Value (mil) |
1,184.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.18% |
| Cost of Debt |
6.88% |
| WACC |
8.85% |