As of 2024-09-11, the Intrinsic Value of Powell Industries Inc (POWL) is
406.14 USD. This POWL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 156.09 USD, the upside of Powell Industries Inc is
%.
The range of the Intrinsic Value is 246.18 - 1,768.38 USD
406.14 USD
Intrinsic Value
POWL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
246.18 - 1,768.38 |
406.14 |
160.2% |
| DCF (Growth 10y) |
387.40 - 2,762.52 |
637.52 |
308.4% |
| DCF (EBITDA 5y) |
132.80 - 179.22 |
164.70 |
5.5% |
| DCF (EBITDA 10y) |
196.56 - 261.18 |
238.87 |
53.0% |
| Fair Value |
271.54 - 271.54 |
271.54 |
73.96% |
| P/E |
105.65 - 197.68 |
149.08 |
-4.5% |
| EV/EBITDA |
80.14 - 158.64 |
121.09 |
-22.4% |
| EPV |
63.82 - 69.67 |
66.74 |
-57.2% |
| DDM - Stable |
139.82 - 762.28 |
451.05 |
189.0% |
| DDM - Multi |
171.97 - 722.50 |
277.08 |
77.5% |
POWL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,871.52 |
| Beta |
1.51 |
| Outstanding shares (mil) |
11.99 |
| Enterprise Value (mil) |
1,497.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.86% |
| Cost of Debt |
5.00% |
| WACC |
5.32% |