AZZ Inc. (AZZ)
Manufacturing - Metal Fabrication · Industrials · $4.7B
Intrinsic Value (Consensus)
$136.42
Current Price
$157.21
Margin of Safety
-13.2%
13.2% Above Intrinsic Value
Value: $136
Price: $157
Valuation Model Estimates
Current Price: $157.21
DCF (Discounted Cash Flow)
$358.08
Graham Number
$102.81
Earnings Power Value
$96.11
Relative Value (P/E)
$210.35
Dividend Discount Model
$26.33
Consensus Value
$136.42
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
74
Profitability
22/25
Strength
24/25
Valuation
12/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 24% (above 20% is excellent)
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
High free cash flow yield (9.5%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $10.50
- EPS (Forward)
- $12.60
- Book Value
- $44.75
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 23.7%
- Debt/Equity
- 17%
- Revenue Growth
- 4.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.10
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