WMS
Advanced Drainage Systems Inc
Price:  
170.85 
USD
Volume:  
425,575.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WMS Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Advanced Drainage Systems Inc (WMS) is 179.47 USD. This WMS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.85 USD, the upside of Advanced Drainage Systems Inc is %.

The range of the Intrinsic Value is 131.21 - 286.52 USD

170.85 USD
Stock Price
179.47 USD
Intrinsic Value
Intrinsic Value Details

WMS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 131.21 - 286.52 179.47 5.0%
DCF (Growth 10y) 168.16 - 348.80 224.81 31.6%
DCF (EBITDA 5y) 143.71 - 231.12 184.33 7.9%
DCF (EBITDA 10y) 175.74 - 283.59 223.92 31.1%
Fair Value 32.93 - 32.93 32.93 -80.73%
P/E 134.75 - 142.66 139.09 -18.6%
EV/EBITDA 91.01 - 149.11 123.95 -27.5%
EPV 49.15 - 66.95 58.05 -66.0%
DDM - Stable 50.77 - 140.04 95.41 -44.2%
DDM - Multi 93.19 - 202.98 128.10 -25.0%

WMS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,228.92
Beta 1.66
Outstanding shares (mil) 77.43
Enterprise Value (mil) 14,089.82
Market risk premium 4.60%
Cost of Equity 10.66%
Cost of Debt 5.03%
WACC 10.02%