As of 2024-12-15, the Intrinsic Value of Americold Realty Trust (COLD) is
17.81 USD. This COLD valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 22.80 USD, the upside of Americold Realty Trust is
-21.90%.
The range of the Intrinsic Value is 4.61 - 124.09 USD
17.81 USD
Intrinsic Value
COLD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.97) - 31.64 |
(2.72) |
-111.9% |
| DCF (Growth 10y) |
4.61 - 124.09 |
17.81 |
-21.9% |
| DCF (EBITDA 5y) |
14.70 - 21.52 |
17.63 |
-22.7% |
| DCF (EBITDA 10y) |
24.76 - 38.70 |
30.76 |
34.9% |
| Fair Value |
-5.01 - -5.01 |
-5.01 |
-121.98% |
| P/E |
(29.01) - (27.51) |
(29.24) |
-228.3% |
| EV/EBITDA |
(0.78) - 28.36 |
13.16 |
-42.3% |
| EPV |
2.56 - 8.75 |
5.66 |
-75.2% |
| DDM - Stable |
(11.56) - (56.02) |
(33.79) |
-248.2% |
| DDM - Multi |
1.22 - 4.71 |
1.96 |
-91.4% |
COLD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,481.13 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
284.26 |
| Enterprise Value (mil) |
9,958.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.84% |
| Cost of Debt |
5.74% |
| WACC |
6.79% |