As of 2024-12-11, the Intrinsic Value of PAE Inc (PAE) is
11.73 USD. This PAE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.05 USD, the upside of PAE Inc is
16.70%.
The range of the Intrinsic Value is 6.95 - 22.30 USD
11.73 USD
Intrinsic Value
PAE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.95 - 22.30 |
11.73 |
16.7% |
| DCF (Growth 10y) |
10.19 - 26.85 |
15.41 |
53.3% |
| DCF (EBITDA 5y) |
4.35 - 10.94 |
7.49 |
-25.5% |
| DCF (EBITDA 10y) |
6.75 - 13.48 |
9.88 |
-1.7% |
| Fair Value |
2.47 - 2.47 |
2.47 |
-75.40% |
| P/E |
4.69 - 19.54 |
11.55 |
15.0% |
| EV/EBITDA |
8.41 - 30.58 |
16.78 |
67.0% |
| EPV |
36.71 - 44.98 |
40.85 |
306.4% |
| DDM - Stable |
3.93 - 12.10 |
8.02 |
-20.2% |
| DDM - Multi |
1.39 - 3.36 |
1.97 |
-80.4% |
PAE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
935.86 |
| Beta |
1.51 |
| Outstanding shares (mil) |
93.12 |
| Enterprise Value (mil) |
1,650.64 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.75% |
| Cost of Debt |
8.02% |
| WACC |
7.94% |