As of 2024-12-14, the Intrinsic Value of Advanced Drainage Systems Inc (WMS) is
161.72 USD. This WMS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 126.68 USD, the upside of Advanced Drainage Systems Inc is
27.70%.
The range of the Intrinsic Value is 125.48 - 229.45 USD
161.72 USD
Intrinsic Value
WMS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
125.48 - 229.45 |
161.72 |
27.7% |
| DCF (Growth 10y) |
169.21 - 295.63 |
213.64 |
68.6% |
| DCF (EBITDA 5y) |
140.95 - 218.23 |
174.36 |
37.6% |
| DCF (EBITDA 10y) |
181.31 - 278.44 |
222.58 |
75.7% |
| Fair Value |
31.74 - 31.74 |
31.74 |
-74.94% |
| P/E |
123.92 - 144.41 |
132.19 |
4.3% |
| EV/EBITDA |
88.22 - 141.92 |
118.10 |
-6.8% |
| EPV |
52.87 - 68.17 |
60.52 |
-52.2% |
| DDM - Stable |
45.27 - 105.87 |
75.57 |
-40.3% |
| DDM - Multi |
88.83 - 161.11 |
114.49 |
-9.6% |
WMS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,822.77 |
| Beta |
1.41 |
| Outstanding shares (mil) |
77.54 |
| Enterprise Value (mil) |
10,592.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.61% |
| Cost of Debt |
4.97% |
| WACC |
9.78% |