AYI
Acuity Brands Inc
Price:  
265.58 
USD
Volume:  
221,919.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Acuity Intrinsic Value

33.10 %
Upside

What is the intrinsic value of Acuity?

As of 2025-06-16, the Intrinsic Value of Acuity Brands Inc (AYI) is 353.59 USD. This Acuity valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 265.58 USD, the upside of Acuity Brands Inc is 33.10%.

The range of the Intrinsic Value is 267.73 - 524.59 USD

Is Acuity undervalued or overvalued?

Based on its market price of 265.58 USD and our intrinsic valuation, Acuity Brands Inc (AYI) is undervalued by 33.10%.

265.58 USD
Stock Price
353.59 USD
Intrinsic Value
Intrinsic Value Details

Acuity Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 267.73 - 524.59 353.59 33.1%
DCF (Growth 10y) 325.80 - 599.96 418.28 57.5%
DCF (EBITDA 5y) 240.89 - 362.56 279.74 5.3%
DCF (EBITDA 10y) 300.28 - 442.17 348.63 31.3%
Fair Value 97.49 - 97.49 97.49 -63.29%
P/E 232.93 - 350.65 277.62 4.5%
EV/EBITDA 131.66 - 303.73 182.47 -31.3%
EPV 116.83 - 153.57 135.20 -49.1%
DDM - Stable 108.67 - 272.92 190.79 -28.2%
DDM - Multi 217.02 - 423.72 287.05 8.1%

Acuity Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,206.42
Beta 1.24
Outstanding shares (mil) 30.90
Enterprise Value (mil) 8,905.02
Market risk premium 4.60%
Cost of Equity 9.57%
Cost of Debt 4.87%
WACC 9.24%