As of 2024-12-12, the Intrinsic Value of American Vanguard Corp (AVD) is
23.45 USD. This AVD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.44 USD, the upside of American Vanguard Corp is
331.00%.
The range of the Intrinsic Value is 15.13 - 44.49 USD
23.45 USD
Intrinsic Value
AVD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.13 - 44.49 |
23.45 |
331.0% |
| DCF (Growth 10y) |
20.39 - 53.18 |
29.73 |
446.5% |
| DCF (EBITDA 5y) |
11.40 - 14.54 |
12.81 |
135.4% |
| DCF (EBITDA 10y) |
16.04 - 20.64 |
18.12 |
233.0% |
| Fair Value |
-5.02 - -5.02 |
-5.02 |
-192.36% |
| P/E |
(14.67) - 11.02 |
(5.53) |
-201.7% |
| EV/EBITDA |
3.50 - 5.39 |
4.77 |
-12.3% |
| EPV |
13.74 - 19.34 |
16.54 |
204.1% |
| DDM - Stable |
(12.07) - (38.10) |
(25.08) |
-561.1% |
| DDM - Multi |
15.15 - 36.72 |
21.40 |
293.3% |
AVD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
156.62 |
| Beta |
0.29 |
| Outstanding shares (mil) |
28.79 |
| Enterprise Value (mil) |
323.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.10% |
| Cost of Debt |
8.16% |
| WACC |
6.05% |