As of 2025-06-13, the Intrinsic Value of Avery Dennison Corp (AVY) is 183.95 USD. This AVY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.34 USD, the upside of Avery Dennison Corp is 2.60%.
The range of the Intrinsic Value is 125.07 - 322.20 USD
Based on its market price of 179.34 USD and our intrinsic valuation, Avery Dennison Corp (AVY) is undervalued by 2.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 125.07 - 322.20 | 183.95 | 2.6% |
| DCF (Growth 10y) | 139.26 - 326.19 | 195.54 | 9.0% |
| DCF (EBITDA 5y) | 95.26 - 140.38 | 114.54 | -36.1% |
| DCF (EBITDA 10y) | 116.30 - 168.05 | 138.41 | -22.8% |
| Fair Value | 223.46 - 223.46 | 223.46 | 24.60% |
| P/E | 155.19 - 202.72 | 175.41 | -2.2% |
| EV/EBITDA | 91.66 - 148.24 | 119.28 | -33.5% |
| EPV | 93.64 - 134.62 | 114.13 | -36.4% |
| DDM - Stable | 84.14 - 237.53 | 160.84 | -10.3% |
| DDM - Multi | 104.77 - 220.89 | 141.17 | -21.3% |
| Market Cap (mil) | 14,020.80 |
| Beta | 0.46 |
| Outstanding shares (mil) | 78.18 |
| Enterprise Value (mil) | 17,284.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.41% |
| Cost of Debt | 4.28% |
| WACC | 6.64% |