As of 2024-12-12, the Intrinsic Value of AeroVironment Inc (AVAV) is
98.22 USD. This AVAV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 154.35 USD, the upside of AeroVironment Inc is
-36.40%.
The range of the Intrinsic Value is 64.39 - 221.21 USD
98.22 USD
Intrinsic Value
AVAV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.39 - 221.21 |
98.22 |
-36.4% |
| DCF (Growth 10y) |
96.91 - 333.99 |
148.36 |
-3.9% |
| DCF (EBITDA 5y) |
86.85 - 114.64 |
100.47 |
-34.9% |
| DCF (EBITDA 10y) |
116.07 - 172.08 |
141.73 |
-8.2% |
| Fair Value |
10.45 - 10.45 |
10.45 |
-93.23% |
| P/E |
43.46 - 90.82 |
61.71 |
-60.0% |
| EV/EBITDA |
47.90 - 72.47 |
56.33 |
-63.5% |
| EPV |
15.23 - 22.07 |
18.65 |
-87.9% |
| DDM - Stable |
18.20 - 85.00 |
51.60 |
-66.6% |
| DDM - Multi |
58.13 - 220.65 |
93.16 |
-39.6% |
AVAV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,354.21 |
| Beta |
1.41 |
| Outstanding shares (mil) |
28.21 |
| Enterprise Value (mil) |
4,289.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.12% |
| Cost of Debt |
4.48% |
| WACC |
9.10% |