As of 2025-07-04, the Intrinsic Value of Advanced Drainage Systems Inc (WMS) is 135.56 USD. This WMS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.80 USD, the upside of Advanced Drainage Systems Inc is 14.10%.
The range of the Intrinsic Value is 100.68 - 208.41 USD
Based on its market price of 118.80 USD and our intrinsic valuation, Advanced Drainage Systems Inc (WMS) is undervalued by 14.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 100.68 - 208.41 | 135.56 | 14.1% |
| DCF (Growth 10y) | 128.74 - 252.40 | 169.11 | 42.4% |
| DCF (EBITDA 5y) | 102.72 - 164.13 | 131.00 | 10.3% |
| DCF (EBITDA 10y) | 131.09 - 207.62 | 165.26 | 39.1% |
| Fair Value | 145.05 - 145.05 | 145.05 | 22.09% |
| P/E | 114.30 - 120.80 | 118.71 | -0.1% |
| EV/EBITDA | 74.46 - 124.97 | 106.45 | -10.4% |
| EPV | 62.23 - 82.62 | 72.43 | -39.0% |
| DDM - Stable | 46.38 - 118.73 | 82.56 | -30.5% |
| DDM - Multi | 72.14 - 144.02 | 96.18 | -19.0% |
| Market Cap (mil) | 9,217.69 |
| Beta | 1.11 |
| Outstanding shares (mil) | 77.59 |
| Enterprise Value (mil) | 10,180.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.58% |
| Cost of Debt | 5.40% |
| WACC | 8.82% |