As of 2024-09-09, the Intrinsic Value of Quanta Services Inc (PWR) is
350.22 USD. This PWR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 247.92 USD, the upside of Quanta Services Inc is
%.
The range of the Intrinsic Value is 251.36 - 574.53 USD
350.22 USD
Intrinsic Value
PWR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
251.36 - 574.53 |
350.22 |
41.3% |
| DCF (Growth 10y) |
391.73 - 868.31 |
538.51 |
117.2% |
| DCF (EBITDA 5y) |
341.00 - 437.45 |
390.37 |
57.5% |
| DCF (EBITDA 10y) |
472.37 - 657.21 |
560.82 |
126.2% |
| Fair Value |
117.78 - 117.78 |
117.78 |
-52.49% |
| P/E |
111.14 - 207.09 |
161.86 |
-34.7% |
| EV/EBITDA |
128.38 - 245.00 |
192.17 |
-22.5% |
| EPV |
40.94 - 63.90 |
52.42 |
-78.9% |
| DDM - Stable |
38.54 - 107.96 |
73.25 |
-70.5% |
| DDM - Multi |
210.55 - 467.27 |
291.29 |
17.5% |
PWR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,526.05 |
| Beta |
1.43 |
| Outstanding shares (mil) |
147.33 |
| Enterprise Value (mil) |
39,434.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.11% |
| Cost of Debt |
4.47% |
| WACC |
9.42% |