ADVANCED DRAINAGE SYSTEMS, INC. (WMS)
Plastics Foam Products · Materials · $10.4B
Intrinsic Value (Consensus)
$79.23
Current Price
$143.23
Margin of Safety
-44.7%
44.7% Above Intrinsic Value
Value: $79
Price: $143
Valuation Model Estimates
Current Price: $143.23
DCF (Discounted Cash Flow)
$99.35
Graham Number
$55.96
Earnings Power Value
$52.82
Relative Value (P/E)
$108.80
Dividend Discount Model
$8.67
Consensus Value
$79.23
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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
C
58
Profitability
22/25
Strength
19/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Strong profitability — ROE of 23% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $5.44
- EPS (Forward)
- $5.55
- Book Value
- $25.58
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 22.9%
- Debt/Equity
- 88%
- Revenue Growth
- 5.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.7%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance