As of 2024-12-15, the Intrinsic Value of Avery Dennison Corp (AVY) is
231.18 USD. This AVY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 195.14 USD, the upside of Avery Dennison Corp is
18.50%.
The range of the Intrinsic Value is 161.15 - 391.22 USD
231.18 USD
Intrinsic Value
AVY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
161.15 - 391.22 |
231.18 |
18.5% |
| DCF (Growth 10y) |
189.18 - 419.16 |
259.68 |
33.1% |
| DCF (EBITDA 5y) |
137.29 - 178.46 |
151.28 |
-22.5% |
| DCF (EBITDA 10y) |
166.70 - 218.85 |
186.11 |
-4.6% |
| Fair Value |
83.76 - 83.76 |
83.76 |
-57.08% |
| P/E |
144.45 - 191.08 |
164.62 |
-15.6% |
| EV/EBITDA |
91.29 - 146.93 |
115.24 |
-40.9% |
| EPV |
88.69 - 124.87 |
106.78 |
-45.3% |
| DDM - Stable |
79.25 - 218.74 |
148.99 |
-23.6% |
| DDM - Multi |
133.56 - 276.33 |
178.99 |
-8.3% |
AVY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,679.50 |
| Beta |
0.62 |
| Outstanding shares (mil) |
80.35 |
| Enterprise Value (mil) |
18,625.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.43% |
| Cost of Debt |
4.28% |
| WACC |
6.71% |