As of 2025-09-16, the Intrinsic Value of AeroVironment Inc (AVAV) is 573.68 USD. This AVAV valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 251.04 USD, the upside of AeroVironment Inc is 128.50%.
The range of the Intrinsic Value is 321.92 - 1,847.83 USD
Based on its market price of 251.04 USD and our intrinsic valuation, AeroVironment Inc (AVAV) is undervalued by 128.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.79) - 17.46 | (1.95) | -100.8% |
| DCF (Growth 10y) | 321.92 - 1,847.83 | 573.68 | 128.5% |
| DCF (EBITDA 5y) | 161.74 - 226.67 | 199.11 | -20.7% |
| DCF (EBITDA 10y) | 443.42 - 684.66 | 568.16 | 126.3% |
| Fair Value | 4.37 - 4.37 | 4.37 | -98.26% |
| P/E | 26.92 - 117.04 | 69.17 | -72.4% |
| EV/EBITDA | 25.55 - 65.00 | 41.99 | -83.3% |
| EPV | 14.18 - 20.99 | 17.59 | -93.0% |
| DDM - Stable | 9.70 - 62.82 | 36.26 | -85.6% |
| DDM - Multi | 193.10 - 1,008.11 | 328.06 | 30.7% |
| Market Cap (mil) | 12,534.43 |
| Beta | 1.61 |
| Outstanding shares (mil) | 49.93 |
| Enterprise Value (mil) | 12,523.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.78% |
| Cost of Debt | 4.68% |
| WACC | 7.77% |