As of 2024-07-27, the Intrinsic Value of Itron Inc (ITRI) is
114.62 USD. This ITRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 103.56 USD, the upside of Itron Inc is
%.
The range of the Intrinsic Value is 81.94 - 194.15 USD
114.62 USD
Intrinsic Value
ITRI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
81.94 - 194.15 |
114.62 |
10.7% |
| DCF (Growth 10y) |
105.39 - 236.29 |
143.81 |
38.9% |
| DCF (EBITDA 5y) |
128.22 - 176.90 |
151.68 |
46.5% |
| DCF (EBITDA 10y) |
149.07 - 215.84 |
180.06 |
73.9% |
| Fair Value |
87.48 - 87.48 |
87.48 |
-15.53% |
| P/E |
89.66 - 129.74 |
109.29 |
5.5% |
| EV/EBITDA |
87.03 - 127.23 |
104.71 |
1.1% |
| EPV |
23.78 - 31.80 |
27.79 |
-73.2% |
| DDM - Stable |
31.68 - 94.10 |
62.89 |
-39.3% |
| DDM - Multi |
62.08 - 145.23 |
87.21 |
-15.8% |
ITRI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,750.30 |
| Beta |
1.59 |
| Outstanding shares (mil) |
45.87 |
| Enterprise Value (mil) |
4,905.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.04% |
| Cost of Debt |
4.31% |
| WACC |
8.51% |