NYSE: IAA - IAA

Yield per half year: 0%
Sector: Industrials

Current price
92.27 $
Average price
90.53 $ -1.89%
Price based on EPS
27.1 $ -70.63%
Discount price Net Income
57.43 $ -37.76%
3.33/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 27.1 $
Current price = 92.27 $ (difference = -70.63%)


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 = 187.06 $
Current price = 92.27 $ (difference = +102.73%)


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 = 661.6 $
Current price = 92.27 $ (difference = +617.03%)


Data

Pay for your subscription

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

Subscribe