Is PAE undervalued or overvalued?

As of 2025-03-25, 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%. This means that PAE is undervalued by 16.70%.

The range of the Intrinsic Value is 6.95 - 22.30 USD

	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)	3.94 - 8.34	5.36	-46.7%
DCF (EBITDA 10y)	6.40 - 11.14	8.02	-20.2%
Fair Value	2.47 - 2.47	2.47	-75.40%
P/E	3.81 - 11.29	7.49	-25.4%
EV/EBITDA	5.78 - 23.93	12.60	25.3%
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%