AZZ INC (AZZ)
Coating, Engraving & Allied Services · Industrials · $6.3B
Intrinsic Value (Consensus)
$167.86
Current Price
$210.00
Margin of Safety
-20.1%
20.1% Above Intrinsic Value
Value: $168
Price: $210
Valuation Model Estimates
Current Price: $210.00
DCF (Discounted Cash Flow)
$697.88
Graham Number
$102.82
Earnings Power Value
$101.94
Relative Value (P/E)
$210.00
Dividend Discount Model
$256.67
Consensus Value
$167.86
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%.
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
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance