As of 2024-12-13, the Intrinsic Value of Acuity Brands Inc (AYI) is
308.94 USD. This Acuity valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 322.78 USD, the upside of Acuity Brands Inc is
-4.30%.
The range of the Intrinsic Value is 230.24 - 493.72 USD
308.94 USD
Intrinsic Value
Acuity Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
230.24 - 493.72 |
308.94 |
-4.3% |
| DCF (Growth 10y) |
248.53 - 498.49 |
324.11 |
0.4% |
| DCF (EBITDA 5y) |
249.46 - 403.06 |
316.22 |
-2.0% |
| DCF (EBITDA 10y) |
261.40 - 418.75 |
327.74 |
1.5% |
| Fair Value |
98.93 - 98.93 |
98.93 |
-69.35% |
| P/E |
249.73 - 309.63 |
289.65 |
-10.3% |
| EV/EBITDA |
193.71 - 358.80 |
267.61 |
-17.1% |
| EPV |
152.08 - 203.51 |
177.80 |
-44.9% |
| DDM - Stable |
112.28 - 333.55 |
222.92 |
-30.9% |
| DDM - Multi |
161.65 - 381.95 |
228.16 |
-29.3% |
Acuity Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,960.99 |
| Beta |
1.21 |
| Outstanding shares (mil) |
30.86 |
| Enterprise Value (mil) |
9,611.39 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.12% |
| Cost of Debt |
4.87% |
| WACC |
8.86% |