As of 2025-12-16, the Intrinsic Value of Acuity Brands Inc (AYI) is 372.88 USD. This Acuity valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 361.07 USD, the upside of Acuity Brands Inc is 3.30%.
The range of the Intrinsic Value is 278.01 - 574.87 USD
Based on its market price of 361.07 USD and our intrinsic valuation, Acuity Brands Inc (AYI) is undervalued by 3.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 278.01 - 574.87 | 372.88 | 3.3% |
| DCF (Growth 10y) | 352.45 - 694.24 | 462.65 | 28.1% |
| DCF (EBITDA 5y) | 290.48 - 417.27 | 327.76 | -9.2% |
| DCF (EBITDA 10y) | 362.05 - 529.02 | 416.39 | 15.3% |
| Fair Value | 142.05 - 142.05 | 142.05 | -60.66% |
| P/E | 326.25 - 384.50 | 362.58 | 0.4% |
| EV/EBITDA | 199.22 - 378.06 | 266.16 | -26.3% |
| EPV | 129.72 - 170.59 | 150.15 | -58.4% |
| DDM - Stable | 104.83 - 276.77 | 190.80 | -47.2% |
| DDM - Multi | 204.94 - 425.85 | 277.30 | -23.2% |
| Market Cap (mil) | 11,052.35 |
| Beta | 1.26 |
| Outstanding shares (mil) | 30.61 |
| Enterprise Value (mil) | 11,526.65 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.93% |
| Cost of Debt | 5.20% |
| WACC | 9.49% |