As of 2024-07-27, the Intrinsic Value of Rockwell Automation Inc (ROK) is
314.47 USD. This ROK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 277.04 USD, the upside of Rockwell Automation Inc is
%.
The range of the Intrinsic Value is 224.19 - 522.75 USD
314.47 USD
Intrinsic Value
ROK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
224.19 - 522.75 |
314.47 |
13.5% |
| DCF (Growth 10y) |
311.54 - 685.83 |
425.53 |
53.6% |
| DCF (EBITDA 5y) |
247.57 - 379.75 |
312.43 |
12.8% |
| DCF (EBITDA 10y) |
328.58 - 509.52 |
413.58 |
49.3% |
| Fair Value |
259.76 - 259.76 |
259.76 |
-6.24% |
| P/E |
208.22 - 308.89 |
264.15 |
-4.7% |
| EV/EBITDA |
169.74 - 263.27 |
227.15 |
-18.0% |
| EPV |
84.81 - 117.32 |
101.06 |
-63.5% |
| DDM - Stable |
90.93 - 263.80 |
177.37 |
-36.0% |
| DDM - Multi |
225.18 - 488.95 |
306.34 |
10.6% |
ROK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31,582.56 |
| Beta |
1.04 |
| Outstanding shares (mil) |
114.00 |
| Enterprise Value (mil) |
34,783.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.27% |
| Cost of Debt |
5.00% |
| WACC |
8.83% |