As of 2024-12-12, the Intrinsic Value of IAA Inc (IAA) is
43.91 USD. This IAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.89 USD, the upside of IAA Inc is
10.10%.
The range of the Intrinsic Value is 33.58 - 62.64 USD
43.91 USD
Intrinsic Value
IAA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.58 - 62.64 |
43.91 |
10.1% |
| DCF (Growth 10y) |
44.35 - 77.59 |
56.27 |
41.1% |
| DCF (EBITDA 5y) |
55.96 - 83.47 |
59.16 |
48.3% |
| DCF (EBITDA 10y) |
63.95 - 96.80 |
69.81 |
75.0% |
| Fair Value |
30.70 - 30.70 |
30.70 |
-23.04% |
| P/E |
51.60 - 71.78 |
60.32 |
51.2% |
| EV/EBITDA |
39.28 - 92.87 |
60.79 |
52.4% |
| EPV |
20.97 - 27.72 |
24.34 |
-39.0% |
| DDM - Stable |
15.29 - 34.01 |
24.65 |
-38.2% |
| DDM - Multi |
24.55 - 43.12 |
31.35 |
-21.4% |
IAA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,339.64 |
| Beta |
1.46 |
| Outstanding shares (mil) |
133.86 |
| Enterprise Value (mil) |
6,267.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.89% |
| Cost of Debt |
4.52% |
| WACC |
8.67% |