As of 2024-12-12, the Intrinsic Value of PGT Innovations Inc (PGTI) is
45.09 USD. This PGTI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.99 USD, the upside of PGT Innovations Inc is
7.40%.
The range of the Intrinsic Value is 31.93 - 72.05 USD
45.09 USD
Intrinsic Value
PGTI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.93 - 72.05 |
45.09 |
7.4% |
| DCF (Growth 10y) |
46.46 - 97.48 |
63.33 |
50.8% |
| DCF (EBITDA 5y) |
49.73 - 64.78 |
55.15 |
31.3% |
| DCF (EBITDA 10y) |
59.54 - 83.03 |
68.69 |
63.6% |
| Fair Value |
46.87 - 46.87 |
46.87 |
11.62% |
| P/E |
35.62 - 45.75 |
40.40 |
-3.8% |
| EV/EBITDA |
31.95 - 46.24 |
37.69 |
-10.2% |
| EPV |
15.21 - 24.35 |
19.78 |
-52.9% |
| DDM - Stable |
12.48 - 31.62 |
22.05 |
-47.5% |
| DDM - Multi |
26.33 - 53.88 |
35.60 |
-15.2% |
PGTI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,404.35 |
| Beta |
1.15 |
| Outstanding shares (mil) |
57.26 |
| Enterprise Value (mil) |
2,983.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.93% |
| Cost of Debt |
5.46% |
| WACC |
8.77% |