AVY
Avery Dennison Corp
Price:  
226.30 
USD
Volume:  
1,064,119.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AVY Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Avery Dennison Corp (AVY) is 241.30 USD. This AVY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 226.30 USD, the upside of Avery Dennison Corp is %.

The range of the Intrinsic Value is 162.02 - 445.20 USD

226.30 USD
Stock Price
241.30 USD
Intrinsic Value
Intrinsic Value Details

AVY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 162.02 - 445.20 241.30 6.6%
DCF (Growth 10y) 188.27 - 470.96 268.01 18.4%
DCF (EBITDA 5y) 131.03 - 176.41 148.87 -34.2%
DCF (EBITDA 10y) 158.79 - 215.03 181.65 -19.7%
Fair Value 68.73 - 68.73 68.73 -69.63%
P/E 136.97 - 184.73 155.52 -31.3%
EV/EBITDA 94.87 - 145.96 117.95 -47.9%
EPV 78.20 - 110.19 94.19 -58.4%
DDM - Stable 69.21 - 207.91 138.56 -38.8%
DDM - Multi 135.09 - 302.45 185.34 -18.1%

AVY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,221.68
Beta 1.02
Outstanding shares (mil) 80.52
Enterprise Value (mil) 21,276.38
Market risk premium 4.60%
Cost of Equity 7.97%
Cost of Debt 4.34%
WACC 7.26%