ROK
Rockwell Automation Inc
Price:  
262.04 
USD
Volume:  
877,440.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROK Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Rockwell Automation Inc (ROK) is 301.16 USD. This ROK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 262.04 USD, the upside of Rockwell Automation Inc is %.

The range of the Intrinsic Value is 212.49 - 511.22 USD

262.04 USD
Stock Price
301.16 USD
Intrinsic Value
Intrinsic Value Details

ROK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 212.49 - 511.22 301.16 14.9%
DCF (Growth 10y) 294.75 - 670.55 407.15 55.4%
DCF (EBITDA 5y) 254.67 - 352.50 303.68 15.9%
DCF (EBITDA 10y) 330.43 - 477.75 400.51 52.8%
Fair Value 258.42 - 258.42 258.42 -1.38%
P/E 234.85 - 335.69 284.76 8.7%
EV/EBITDA 179.94 - 244.31 222.22 -15.2%
EPV 80.82 - 115.73 98.28 -62.5%
DDM - Stable 86.64 - 258.35 172.50 -34.2%
DDM - Multi 213.92 - 478.62 293.82 12.1%

ROK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 30,027.16
Beta 1.22
Outstanding shares (mil) 114.59
Enterprise Value (mil) 33,228.16
Market risk premium 4.60%
Cost of Equity 9.48%
Cost of Debt 5.00%
WACC 9.02%