AYI
Acuity Brands Inc
Price:  
292.66 
USD
Volume:  
219,671.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Acuity Intrinsic Value

19.30 %
Upside

What is the intrinsic value of Acuity?

As of 2025-07-19, the Intrinsic Value of Acuity Brands Inc (AYI) is 349.15 USD. This Acuity valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 292.66 USD, the upside of Acuity Brands Inc is 19.30%.

The range of the Intrinsic Value is 262.93 - 524.14 USD

Is Acuity undervalued or overvalued?

Based on its market price of 292.66 USD and our intrinsic valuation, Acuity Brands Inc (AYI) is undervalued by 19.30%.

292.66 USD
Stock Price
349.15 USD
Intrinsic Value
Intrinsic Value Details

Acuity Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 262.93 - 524.14 349.15 19.3%
DCF (Growth 10y) 312.32 - 583.18 402.61 37.6%
DCF (EBITDA 5y) 257.11 - 371.60 294.03 0.5%
DCF (EBITDA 10y) 303.86 - 437.88 350.52 19.8%
Fair Value 93.87 - 93.87 93.87 -67.93%
P/E 229.21 - 365.96 283.89 -3.0%
EV/EBITDA 155.05 - 338.01 202.63 -30.8%
EPV 114.40 - 153.73 134.06 -54.2%
DDM - Stable 100.61 - 258.22 179.41 -38.7%
DDM - Multi 214.74 - 428.14 285.99 -2.3%

Acuity Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,043.19
Beta 1.33
Outstanding shares (mil) 30.90
Enterprise Value (mil) 9,668.09
Market risk premium 4.60%
Cost of Equity 9.78%
Cost of Debt 4.87%
WACC 9.48%