AZZ
AZZ Inc
Price:  
72.80 
USD
Volume:  
177,075.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AZZ Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of AZZ Inc (AZZ) is 127.94 USD. This AZZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.80 USD, the upside of AZZ Inc is %.

The range of the Intrinsic Value is 81.48 - 242.18 USD

72.80 USD
Stock Price
127.94 USD
Intrinsic Value
Intrinsic Value Details

AZZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.48 - 242.18 127.94 75.7%
DCF (Growth 10y) 134.08 - 355.96 198.69 172.9%
DCF (EBITDA 5y) 75.77 - 112.44 89.35 22.7%
DCF (EBITDA 10y) 118.40 - 179.42 142.24 95.4%
Fair Value 16.90 - 16.90 16.90 -76.78%
P/E 57.14 - 84.64 71.35 -2.0%
EV/EBITDA 28.83 - 60.80 41.74 -42.7%
EPV 21.70 - 49.65 35.68 -51.0%
DDM - Stable 27.68 - 88.27 57.98 -20.4%
DDM - Multi 70.09 - 170.35 98.94 35.9%

AZZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,825.82
Beta 0.98
Outstanding shares (mil) 25.08
Enterprise Value (mil) 2,800.15
Market risk premium 4.60%
Cost of Equity 8.00%
Cost of Debt 10.08%
WACC 7.85%