PII
Polaris Inc
Price:  
44.01 
USD
Volume:  
1,474,479.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Polaris Intrinsic Value

127.80 %
Upside

Is Polaris undervalued or overvalued?

As of 2025-03-18, the Intrinsic Value of Polaris Inc (PII) is 100.26 USD. This Polaris valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.01 USD, the upside of Polaris Inc is 127.80%. This means that Polaris is undervalued by 127.80%.

The range of the Intrinsic Value is 56.61 - 241.30 USD

44.01 USD
Stock Price
100.26 USD
Intrinsic Value
Intrinsic Value Details

Polaris Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.61 - 241.30 100.26 127.8%
DCF (Growth 10y) 76.71 - 291.98 128.23 191.4%
DCF (EBITDA 5y) 81.65 - 129.11 102.29 132.4%
DCF (EBITDA 10y) 93.62 - 168.91 125.06 184.2%
Fair Value 49.38 - 49.38 49.38 12.19%
P/E 37.41 - 56.89 44.59 1.3%
EV/EBITDA 26.06 - 66.76 40.87 -7.1%
EPV 25.28 - 71.83 48.55 10.3%
DDM - Stable 15.33 - 36.08 25.70 -41.6%
DDM - Multi 96.96 - 162.73 120.33 173.4%

Polaris Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,468.96
Beta 0.78
Outstanding shares (mil) 56.10
Enterprise Value (mil) 4,253.56
Market risk premium 4.60%
Cost of Equity 8.97%
Cost of Debt 10.36%
WACC 8.62%