ADVANCED DRAINAGE SYSTEMS, INC. (WMS)
Plastics Foam Products · Materials · $7.9B
Intrinsic Value (Consensus)
$79.23
Current Price
$108.80
Margin of Safety
-27.2%
27.2% Above Intrinsic Value
Value: $79
Price: $109
Valuation Model Estimates
Current Price: $108.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance