As of 2024-12-11, the Intrinsic Value of Allegheny Technologies Inc (ATI) is
66.75 USD. This ATI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.09 USD, the upside of Allegheny Technologies Inc is
16.90%.
The range of the Intrinsic Value is 45.14 - 121.10 USD
66.75 USD
Intrinsic Value
ATI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.14 - 121.10 |
66.75 |
16.9% |
| DCF (Growth 10y) |
50.89 - 124.65 |
72.05 |
26.2% |
| DCF (EBITDA 5y) |
24.00 - 37.39 |
30.16 |
-47.2% |
| DCF (EBITDA 10y) |
34.44 - 50.83 |
41.80 |
-26.8% |
| Fair Value |
34.96 - 34.96 |
34.96 |
-38.76% |
| P/E |
33.48 - 61.91 |
47.48 |
-16.8% |
| EV/EBITDA |
10.88 - 21.15 |
17.29 |
-69.7% |
| EPV |
8.65 - 14.03 |
11.34 |
-80.1% |
| DDM - Stable |
24.60 - 74.34 |
49.47 |
-13.3% |
| DDM - Multi |
31.21 - 73.91 |
43.95 |
-23.0% |
ATI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,143.32 |
| Beta |
1.31 |
| Outstanding shares (mil) |
142.64 |
| Enterprise Value (mil) |
9,620.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.97% |
| Cost of Debt |
5.75% |
| WACC |
8.86% |