NYSE: AMRC - Ameresco, Inc.

Yield per half year: -27.78%
Sector: Industrials

Current price
32.33 $
Average price
24.68 $ -23.66%

Price based on EPS
13.42 $ -58.48%
Discount price Net Income
35.94 $ +11.16%
5/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 13.42 $
Current price = 32.33 $ (difference = -58.48%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 111.77 $
Current price = 32.33 $ (difference = +245.7%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -360.43 $
Current price = 32.33 $ (difference = -1 214.86%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription