As of 2024-12-14, the Intrinsic Value of Polaris Inc (PII) is
87.19 USD. This Polaris valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.65 USD, the upside of Polaris Inc is
34.90%.
The range of the Intrinsic Value is 56.58 - 156.64 USD
87.19 USD
Intrinsic Value
Polaris Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.58 - 156.64 |
87.19 |
34.9% |
| DCF (Growth 10y) |
66.37 - 165.38 |
96.96 |
50.0% |
| DCF (EBITDA 5y) |
92.67 - 113.34 |
102.83 |
59.0% |
| DCF (EBITDA 10y) |
102.79 - 139.14 |
119.87 |
85.4% |
| Fair Value |
91.27 - 91.27 |
91.27 |
41.17% |
| P/E |
67.17 - 97.71 |
79.18 |
22.5% |
| EV/EBITDA |
54.19 - 106.57 |
74.76 |
15.6% |
| EPV |
58.24 - 96.19 |
77.22 |
19.4% |
| DDM - Stable |
24.38 - 58.93 |
41.66 |
-35.6% |
| DDM - Multi |
66.68 - 117.42 |
84.36 |
30.5% |
Polaris Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,605.53 |
| Beta |
0.92 |
| Outstanding shares (mil) |
55.77 |
| Enterprise Value (mil) |
5,494.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.03% |
| Cost of Debt |
5.84% |
| WACC |
8.15% |