As of 2024-12-11, the Intrinsic Value of Avantor Inc (AVTR) is
29.16 USD. This Avantor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.44 USD, the upside of Avantor Inc is
30.00%.
The range of the Intrinsic Value is 19.16 - 53.76 USD
29.16 USD
Intrinsic Value
Avantor Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.16 - 53.76 |
29.16 |
30.0% |
| DCF (Growth 10y) |
27.13 - 68.90 |
39.30 |
75.1% |
| DCF (EBITDA 5y) |
38.32 - 44.23 |
41.29 |
84.0% |
| DCF (EBITDA 10y) |
46.32 - 58.35 |
52.11 |
132.2% |
| Fair Value |
11.37 - 11.37 |
11.37 |
-49.32% |
| P/E |
14.78 - 23.01 |
18.91 |
-15.7% |
| EV/EBITDA |
24.93 - 28.09 |
26.76 |
19.2% |
| EPV |
10.56 - 16.24 |
13.40 |
-40.3% |
| DDM - Stable |
3.70 - 9.74 |
6.72 |
-70.0% |
| DDM - Multi |
13.30 - 27.30 |
17.89 |
-20.3% |
Avantor Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,272.89 |
| Beta |
0.64 |
| Outstanding shares (mil) |
680.61 |
| Enterprise Value (mil) |
19,908.69 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.40% |
| Cost of Debt |
5.73% |
| WACC |
8.04% |