As of 2024-12-12, the Intrinsic Value of Infrastructure and Energy Alternatives Inc (IEA) is
17.01 USD. This IEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.72 USD, the upside of Infrastructure and Energy Alternatives Inc is
24.00%.
The range of the Intrinsic Value is 10.62 - 31.36 USD
17.01 USD
Intrinsic Value
IEA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.62 - 31.36 |
17.01 |
24.0% |
| DCF (Growth 10y) |
23.94 - 60.24 |
35.19 |
156.5% |
| DCF (EBITDA 5y) |
22.78 - 37.60 |
29.87 |
117.7% |
| DCF (EBITDA 10y) |
34.97 - 60.28 |
46.45 |
238.6% |
| Fair Value |
-8.03 - -8.03 |
-8.03 |
-158.51% |
| P/E |
(39.43) - (44.73) |
(41.74) |
-404.2% |
| EV/EBITDA |
(0.42) - 26.79 |
11.27 |
-17.9% |
| EPV |
5.81 - 10.77 |
8.29 |
-39.6% |
| DDM - Stable |
(10.81) - (30.24) |
(20.52) |
-249.6% |
| DDM - Multi |
9.15 - 20.62 |
12.76 |
-7.0% |
IEA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
667.40 |
| Beta |
1.71 |
| Outstanding shares (mil) |
48.64 |
| Enterprise Value (mil) |
1,015.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.59% |
| Cost of Debt |
10.58% |
| WACC |
9.61% |