As of 2024-07-27, the Intrinsic Value of American Axle & Manufacturing Holdings Inc (AXL) is
35.05 USD. This AXL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.21 USD, the upside of American Axle & Manufacturing Holdings Inc is
%.
The range of the Intrinsic Value is 14.18 - 126.58 USD
35.05 USD
Intrinsic Value
AXL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.18 - 126.58 |
35.05 |
386.1% |
| DCF (Growth 10y) |
21.05 - 150.45 |
45.40 |
529.7% |
| DCF (EBITDA 5y) |
10.60 - 25.93 |
16.26 |
125.5% |
| DCF (EBITDA 10y) |
18.00 - 45.87 |
28.46 |
294.7% |
| Fair Value |
-1.70 - -1.70 |
-1.70 |
-123.60% |
| P/E |
(1.07) - 11.08 |
4.27 |
-40.7% |
| EV/EBITDA |
0.15 - 16.08 |
6.25 |
-13.3% |
| EPV |
18.71 - 67.00 |
42.85 |
494.4% |
| DDM - Stable |
(0.44) - (1.20) |
(0.82) |
-111.4% |
| DDM - Multi |
19.78 - 44.26 |
27.57 |
282.4% |
AXL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
847.54 |
| Beta |
1.26 |
| Outstanding shares (mil) |
117.55 |
| Enterprise Value (mil) |
3,137.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.97% |
| Cost of Debt |
11.12% |
| WACC |
9.35% |