As of 2024-12-15, the Intrinsic Value of AdvanSix Inc (ASIX) is
38.09 USD. This AdvanSix valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.95 USD, the upside of AdvanSix Inc is
23.10%.
The range of the Intrinsic Value is 23.99 - 79.52 USD
38.09 USD
Intrinsic Value
AdvanSix Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.99 - 79.52 |
38.09 |
23.1% |
| DCF (Growth 10y) |
27.57 - 82.15 |
41.54 |
34.2% |
| DCF (EBITDA 5y) |
30.12 - 39.44 |
34.94 |
12.9% |
| DCF (EBITDA 10y) |
30.93 - 42.50 |
36.61 |
18.3% |
| Fair Value |
36.21 - 36.21 |
36.21 |
16.99% |
| P/E |
14.48 - 18.89 |
16.48 |
-46.8% |
| EV/EBITDA |
22.11 - 28.54 |
25.71 |
-16.9% |
| EPV |
31.63 - 44.06 |
37.84 |
22.3% |
| DDM - Stable |
13.99 - 45.87 |
29.93 |
-3.3% |
| DDM - Multi |
25.16 - 61.30 |
35.35 |
14.2% |
AdvanSix Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
827.29 |
| Beta |
0.75 |
| Outstanding shares (mil) |
26.73 |
| Enterprise Value (mil) |
1,025.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.54% |
| Cost of Debt |
4.47% |
| WACC |
7.67% |