As of 2024-12-12, the Intrinsic Value of Atkore Inc (ATKR) is
123.35 USD. This Atkore valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.69 USD, the upside of Atkore Inc is
39.10%.
The range of the Intrinsic Value is 94.88 - 176.56 USD
123.35 USD
Intrinsic Value
Atkore Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
94.88 - 176.56 |
123.35 |
39.1% |
| DCF (Growth 10y) |
101.02 - 183.35 |
129.95 |
46.5% |
| DCF (EBITDA 5y) |
150.52 - 279.87 |
206.16 |
132.5% |
| DCF (EBITDA 10y) |
135.27 - 264.24 |
187.16 |
111.0% |
| Fair Value |
426.14 - 426.14 |
426.14 |
380.48% |
| P/E |
198.31 - 381.82 |
298.39 |
236.4% |
| EV/EBITDA |
20.56 - 215.78 |
104.68 |
18.0% |
| EPV |
135.40 - 229.60 |
182.50 |
105.8% |
| DDM - Stable |
98.50 - 187.71 |
143.10 |
61.4% |
| DDM - Multi |
71.05 - 109.92 |
86.65 |
-2.3% |
Atkore Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,180.42 |
| Beta |
1.75 |
| Outstanding shares (mil) |
35.86 |
| Enterprise Value (mil) |
3,603.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.64% |
| Cost of Debt |
14.29% |
| WACC |
10.69% |