As of 2025-07-04, the Intrinsic Value of Aspen Aerogels Inc (ASPN) is 22.23 USD. This ASPN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 6.46 USD, the upside of Aspen Aerogels Inc is 244.20%.
The range of the Intrinsic Value is 11.78 - 141.84 USD
Based on its market price of 6.46 USD and our intrinsic valuation, Aspen Aerogels Inc (ASPN) is undervalued by 244.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.20) - (0.37) | (1.08) | -116.7% |
| DCF (Growth 10y) | 11.78 - 141.84 | 22.23 | 244.2% |
| DCF (EBITDA 5y) | 14.76 - 19.35 | 17.29 | 167.7% |
| DCF (EBITDA 10y) | 20.11 - 29.63 | 24.89 | 285.4% |
| Fair Value | -17.41 - -17.41 | -17.41 | -369.43% |
| P/E | (29.03) - 2.98 | (14.29) | -321.1% |
| EV/EBITDA | 5.73 - 11.46 | 7.95 | 23.1% |
| EPV | (15.01) - (23.40) | (19.21) | -397.3% |
| DDM - Stable | (34.18) - (287.56) | (160.87) | -2590.2% |
| DDM - Multi | 7.41 - 51.02 | 13.18 | 104.1% |
| Market Cap (mil) | 530.82 |
| Beta | 1.90 |
| Outstanding shares (mil) | 82.17 |
| Enterprise Value (mil) | 494.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.11% |
| Cost of Debt | 5.08% |
| WACC | 6.96% |