As of 2024-12-14, the Intrinsic Value of Watts Water Technologies Inc (WTS) is
186.97 USD. This WTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 217.91 USD, the upside of Watts Water Technologies Inc is
-14.20%.
The range of the Intrinsic Value is 141.42 - 284.88 USD
186.97 USD
Intrinsic Value
WTS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
141.42 - 284.88 |
186.97 |
-14.2% |
| DCF (Growth 10y) |
169.19 - 325.62 |
219.36 |
0.7% |
| DCF (EBITDA 5y) |
242.56 - 285.65 |
266.87 |
22.5% |
| DCF (EBITDA 10y) |
253.77 - 327.76 |
291.22 |
33.6% |
| Fair Value |
151.93 - 151.93 |
151.93 |
-30.28% |
| P/E |
229.92 - 324.08 |
263.32 |
20.8% |
| EV/EBITDA |
207.05 - 264.36 |
229.54 |
5.3% |
| EPV |
65.17 - 87.60 |
76.38 |
-64.9% |
| DDM - Stable |
60.81 - 166.02 |
113.41 |
-48.0% |
| DDM - Multi |
106.25 - 223.92 |
143.94 |
-33.9% |
WTS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,262.94 |
| Beta |
0.92 |
| Outstanding shares (mil) |
33.33 |
| Enterprise Value (mil) |
7,170.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.10% |
| Cost of Debt |
4.28% |
| WACC |
9.82% |