As of 2025-01-21, the Intrinsic Value of Aptargroup Inc (ATR) is
177.24 USD. This ATR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 156.09 USD, the upside of Aptargroup Inc is
13.50%.
The range of the Intrinsic Value is 123.08 - 316.81 USD
177.24 USD
Intrinsic Value
ATR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.08 - 316.81 |
177.24 |
13.5% |
| DCF (Growth 10y) |
161.89 - 389.31 |
225.89 |
44.7% |
| DCF (EBITDA 5y) |
116.81 - 149.45 |
131.12 |
-16.0% |
| DCF (EBITDA 10y) |
147.64 - 194.28 |
168.09 |
7.7% |
| Fair Value |
44.16 - 44.16 |
44.16 |
-71.71% |
| P/E |
76.19 - 97.54 |
87.19 |
-44.1% |
| EV/EBITDA |
73.21 - 101.24 |
85.99 |
-44.9% |
| EPV |
59.08 - 80.47 |
69.78 |
-55.3% |
| DDM - Stable |
49.93 - 156.09 |
103.01 |
-34.0% |
| DDM - Multi |
108.16 - 255.60 |
151.18 |
-3.1% |
ATR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,386.23 |
| Beta |
0.64 |
| Outstanding shares (mil) |
66.54 |
| Enterprise Value (mil) |
11,136.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.99% |
| Cost of Debt |
4.25% |
| WACC |
7.51% |