AYI
Acuity Brands Inc
Price:  
259.23 
USD
Volume:  
159,904.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Acuity Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Acuity Brands Inc (AYI) is 344.27 USD. This Acuity valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 259.23 USD, the upside of Acuity Brands Inc is %.

The range of the Intrinsic Value is 257.82 - 533.85 USD

259.23 USD
Stock Price
344.27 USD
Intrinsic Value
Intrinsic Value Details

Acuity Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 257.82 - 533.85 344.27 32.8%
DCF (Growth 10y) 307.35 - 604.21 401.24 54.8%
DCF (EBITDA 5y) 272.11 - 346.59 299.55 15.6%
DCF (EBITDA 10y) 317.10 - 422.46 358.44 38.3%
Fair Value 61.32 - 61.32 61.32 -76.35%
P/E 239.86 - 351.16 283.92 9.5%
EV/EBITDA 180.87 - 284.93 214.67 -17.2%
EPV 130.10 - 172.92 151.51 -41.6%
DDM - Stable 96.52 - 265.80 181.16 -30.1%
DDM - Multi 184.11 - 397.88 252.16 -2.7%

Acuity Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,984.28
Beta 1.30
Outstanding shares (mil) 30.80
Enterprise Value (mil) 7,901.28
Market risk premium 4.60%
Cost of Equity 9.52%
Cost of Debt 5.39%
WACC 9.20%