As of 2024-12-11, the Intrinsic Value of AZZ Inc (AZZ) is
115.97 USD. This AZZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 96.00 USD, the upside of AZZ Inc is
20.80%.
The range of the Intrinsic Value is 71.31 - 242.33 USD
115.97 USD
Intrinsic Value
AZZ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
71.31 - 242.33 |
115.97 |
20.8% |
| DCF (Growth 10y) |
82.78 - 254.31 |
128.10 |
33.4% |
| DCF (EBITDA 5y) |
90.30 - 117.69 |
100.90 |
5.1% |
| DCF (EBITDA 10y) |
100.22 - 146.70 |
119.24 |
24.2% |
| Fair Value |
27.40 - 27.40 |
27.40 |
-71.46% |
| P/E |
56.63 - 79.77 |
74.93 |
-21.9% |
| EV/EBITDA |
58.66 - 96.84 |
79.68 |
-17.0% |
| EPV |
23.47 - 51.43 |
37.45 |
-61.0% |
| DDM - Stable |
30.77 - 98.15 |
64.46 |
-32.9% |
| DDM - Multi |
49.78 - 123.09 |
70.85 |
-26.2% |
AZZ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,868.48 |
| Beta |
1.55 |
| Outstanding shares (mil) |
29.88 |
| Enterprise Value (mil) |
3,783.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.40% |
| Cost of Debt |
9.94% |
| WACC |
8.92% |