/
DCF Valuation
Base-case fair value
$112.91
Intrinsic $150.54 · 25% MOS
Base-case summary
Our base-case DCF for Avery Dennison Corp (AVY) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to 2.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $873M in trailing free cash flow, this produces an intrinsic value of $150.54 per share. A 25% safety margin gives a fair value of $112.91.
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
$873M
Cash & equivalents
$255M
Total debt
$3.8B
Shares outstanding
77M