Loading...

ACCO Brands Corp (NYSE:ACCO)

6.75 USD -0.14 USD ( -2.03% )
Watchlist Manager
ACCO Brands Corp Logo
ACCO Brands Corp
NYSE:ACCO
Watchlist

DCF Value

Estimated DCF Value of one ACCO stock under the base case scenario is 22.75 USD. Compared to the current market price of 6.75 USD, the stock is Undervalued by 70%.

Estimated DCF Value of one NYSE:ACCO stock is 22.75 USD. Compared to the current market price of 6.75 USD, the stock is Undervalued by 70% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
6.2%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
6.2%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

ACCO DCF Value
Base Case
22.75 USD
Undervaluation 70%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
ACCO Brands Corp Competitors:
DCF Valuation
1328
Goldstream Investment Ltd
7976
Mitsubishi Pencil Co Ltd
3955
Imura Envelope Co Inc
7846
Pilot Corp
MSA
MSA Safety Inc
7962
King Jim Co Ltd
0RGW
ITAB Shop Concept AB
KBAL
Kimball International Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 3.2B USD
+ Cash & Equivalents 91.3M USD
Firm Value 3.3B USD
- Debt 1.1B USD
Equity Value 2.2B USD
/ Shares Outstanding 97M
ACCO DCF Value 22.75 USD
Undervalued by 70%

To view the process of calculating the Present Value of ACCO Brands Corp' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of ACCO stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

ACCO Stock DCF Valuation FAQ

What is the DCF value of one ACCO stock?

Estimated DCF Value of one ACCO stock under the base case scenario is 22.75 USD. Compared to the current market price of 6.75 USD, the stock is Undervalued by 70%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project ACCO Brands Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (3.2B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 22.75 USD per one ACCO share.