WMS
Advanced Drainage Systems Inc
Price:  
115.59 
USD
Volume:  
658,336.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WMS Intrinsic Value

18.30 %
Upside

What is the intrinsic value of WMS?

As of 2025-06-13, the Intrinsic Value of Advanced Drainage Systems Inc (WMS) is 136.74 USD. This WMS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.59 USD, the upside of Advanced Drainage Systems Inc is 18.30%.

The range of the Intrinsic Value is 101.34 - 211.15 USD

Is WMS undervalued or overvalued?

Based on its market price of 115.59 USD and our intrinsic valuation, Advanced Drainage Systems Inc (WMS) is undervalued by 18.30%.

115.59 USD
Stock Price
136.74 USD
Intrinsic Value
Intrinsic Value Details

WMS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 101.34 - 211.15 136.74 18.3%
DCF (Growth 10y) 129.62 - 255.76 170.62 47.6%
DCF (EBITDA 5y) 99.90 - 160.25 127.04 9.9%
DCF (EBITDA 10y) 128.70 - 204.03 161.68 39.9%
Fair Value 145.05 - 145.05 145.05 25.49%
P/E 109.25 - 118.36 115.15 -0.4%
EV/EBITDA 71.19 - 120.83 103.39 -10.6%
EPV 62.59 - 83.19 72.89 -36.9%
DDM - Stable 46.62 - 120.04 83.33 -27.9%
DDM - Multi 72.58 - 145.75 96.96 -16.1%

WMS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,968.63
Beta 1.09
Outstanding shares (mil) 77.59
Enterprise Value (mil) 9,930.98
Market risk premium 4.60%
Cost of Equity 9.53%
Cost of Debt 5.40%
WACC 8.78%