As of 2024-12-14, the Intrinsic Value of ASGN Inc (ASGN) is
157.25 USD. This ASGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.02 USD, the upside of ASGN Inc is
78.70%.
The range of the Intrinsic Value is 113.06 - 253.43 USD
157.25 USD
Intrinsic Value
ASGN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.06 - 253.43 |
157.25 |
78.7% |
| DCF (Growth 10y) |
127.47 - 261.56 |
170.05 |
93.2% |
| DCF (EBITDA 5y) |
143.37 - 180.99 |
163.51 |
85.8% |
| DCF (EBITDA 10y) |
148.69 - 194.27 |
171.70 |
95.1% |
| Fair Value |
64.03 - 64.03 |
64.03 |
-27.26% |
| P/E |
84.18 - 118.10 |
103.72 |
17.8% |
| EV/EBITDA |
86.21 - 120.18 |
104.43 |
18.6% |
| EPV |
77.95 - 103.37 |
90.66 |
3.0% |
| DDM - Stable |
33.43 - 84.39 |
58.91 |
-33.1% |
| DDM - Multi |
75.49 - 148.17 |
100.03 |
13.6% |
ASGN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,890.48 |
| Beta |
1.08 |
| Outstanding shares (mil) |
44.20 |
| Enterprise Value (mil) |
4,758.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.55% |
| Cost of Debt |
4.67% |
| WACC |
8.26% |