As of 2025-07-14, 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
Based on its market price of 10.05 USD and our intrinsic valuation, PAE Inc (PAE) is undervalued by 16.70%.
| 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) | 6.94 - 11.21 | 8.97 | -10.8% |
| DCF (EBITDA 10y) | 8.94 - 13.72 | 11.17 | 11.1% |
| Fair Value | 2.47 - 2.47 | 2.47 | -75.40% |
| P/E | 4.90 - 22.39 | 13.42 | 33.5% |
| EV/EBITDA | 9.61 - 31.26 | 19.23 | 91.3% |
| 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% |
| 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% |