Acuity Brands, Inc. (AYI)
Electrical Equipment & Parts · Industrials · $13.9B
Intrinsic Value (Consensus)
$169.36
Current Price
$317.66
Margin of Safety
-46.7%
46.7% Above Intrinsic Value
Value: $169
Price: $318
Valuation Model Estimates
Current Price: $317.66
DCF (Discounted Cash Flow)
$154.67
Graham Number
$138.18
Earnings Power Value
$111.86
Relative Value (P/E)
$272.72
Dividend Discount Model
$6.88
Consensus Value
$169.36
Model Assumptions
Discount Rate
10.3%
Growth Rate
6.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
65
Profitability
18/25
Strength
24/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $13.64
- EPS (Forward)
- $14.56
- Book Value
- $62.23
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 14.6%
- Debt/Equity
- 18%
- Revenue Growth
- 13.1%
- Earnings Growth
- 6.8%
- Dividend Yield
- 0.1%
- Beta
- 1.31
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance