/
DCF Valuation
Base-case fair value
$57.14
Intrinsic $76.19 · 25% MOS
Base-case summary
Our base-case DCF for Abm Industries Inc (ABM) projects 10 years of free cash flow growth at 3.6% for years 1–5 and 1.8% for years 6–10, anchored to 3.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $334M in trailing free cash flow, this produces an intrinsic value of $76.19 per share. A 25% safety margin gives a fair value of $57.14.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$334M
Cash & equivalents
$95M
Total debt
$2.0B
Shares outstanding
59M