As of 2024-09-19, the Intrinsic Value of Armstrong World Industries Inc (AWI) is
181.91 USD. This AWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 128.82 USD, the upside of Armstrong World Industries Inc is
41.20%.
The range of the Intrinsic Value is 102.07 - 703.34 USD
181.91 USD
Intrinsic Value
AWI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
102.07 - 703.34 |
181.91 |
41.2% |
| DCF (Growth 10y) |
137.83 - 887.89 |
238.17 |
84.9% |
| DCF (EBITDA 5y) |
110.63 - 157.72 |
123.94 |
-3.8% |
| DCF (EBITDA 10y) |
141.90 - 220.71 |
167.77 |
30.2% |
| Fair Value |
138.50 - 138.50 |
138.50 |
7.52% |
| P/E |
112.05 - 128.75 |
122.84 |
-4.6% |
| EV/EBITDA |
68.38 - 94.71 |
77.92 |
-39.5% |
| EPV |
27.16 - 50.64 |
38.90 |
-69.8% |
| DDM - Stable |
55.05 - 383.38 |
219.22 |
70.2% |
| DDM - Multi |
108.34 - 590.55 |
183.50 |
42.4% |
AWI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,629.43 |
| Beta |
0.95 |
| Outstanding shares (mil) |
43.70 |
| Enterprise Value (mil) |
6,228.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.17% |
| Cost of Debt |
4.48% |
| WACC |
7.70% |