Acuity Brands, Inc.
Bear Case (25th pct.)
-59.8% vs price
Base Case (Median)
-47.0% vs price
Bull Case (75th pct.)
-30.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $63.30 | -82.4% | High (40%) |
| PE Comparable | $291.76 | -19.0% | Medium (25%) |
| Growth Trajectory DCF | $191.13 | -47.0% | Medium (20%) |
| Graham Number | $173.09 | -52.0% | High (80%) |
| EV/EBITDA | $212.35 | -41.1% | Medium (20%) |
| EV/FCF | $414.40 | 15.0% | Medium (20%) |
| Earnings Power Value | $116.80 | -67.6% | High (70%) |
Based on 7 out of 8 methods, AYI appears overvalued at the current price of $360.40. The base case fair value of $191.13 implies 47.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.