ITRI
Itron Inc
Price:  
107.10 
USD
Volume:  
357,402.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ITRI Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Itron Inc (ITRI) is 114.35 USD. This ITRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.10 USD, the upside of Itron Inc is %.

The range of the Intrinsic Value is 81.21 - 196.89 USD

107.10 USD
Stock Price
114.35 USD
Intrinsic Value
Intrinsic Value Details

ITRI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.21 - 196.89 114.35 6.8%
DCF (Growth 10y) 102.68 - 234.82 140.84 31.5%
DCF (EBITDA 5y) 123.45 - 176.66 151.21 41.2%
DCF (EBITDA 10y) 141.66 - 211.61 176.17 64.5%
Fair Value 87.54 - 87.54 87.54 -18.27%
P/E 90.76 - 129.82 113.02 5.5%
EV/EBITDA 85.01 - 127.31 106.45 -0.6%
EPV 22.56 - 29.96 26.26 -75.5%
DDM - Stable 31.89 - 96.36 64.13 -40.1%
DDM - Multi 61.27 - 145.81 86.51 -19.2%

ITRI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,909.46
Beta 1.69
Outstanding shares (mil) 45.84
Enterprise Value (mil) 5,064.26
Market risk premium 4.60%
Cost of Equity 9.48%
Cost of Debt 4.31%
WACC 8.94%