investorscraft@gmail.com

Intrinsic value of Acuity Brands Inc (AYI)

Previous Close$178.97
Intrinsic Value
Upside potential
Previous Close
$178.97

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh292.87 

The original valuation is based on fiscal year data as of 2021-08-31 and quarterly data as of 2022-02-28.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Acuity Brands, Inc. provides lighting and building management solutions and services for commercial, institutional, industrial, infrastructure, and residential applications in North America and internationally. The company offers lighting and control products and solutions, including recessed, surface, and suspended lighting; down, decorative, emergency and exit, track, day, special-use, street and roadway, parking garage, tunnel, underwater, area pedestrian, flood, decorative site, and landscape lighting; occupancy sensors; photo controls; relay panels; architectural dimming panels; and integrated lighting controls systems. It also provides building management systems, lighting, lighting controls, and location aware applications; and light emitting diode drivers, power supplies, modular wiring, sensors, glass, and inverters, as well as services across applications that primarily relate to monitoring and controlling lighting systems through network technologies and the commissioning of control systems. The company markets its products under the Lithonia Lighting, Holophane, Peerless, Gotham, Mark Architectural Lighting, Winona Lighting, Juno, Indy, Aculux, Healthcare Lighting, Hydrel, American Electric Lighting, Sunoptics, eldoLED, Distech Controls, nLight, ROAM, Sensor Switch, IOTA, A-light, Cyclone, Eureka, Luminaire LED, Luminis, Dark to Light, RELOC Wiring Solutions, DGLogik, and Atrius brands. It serves electrical distributors, retail home improvement centers, electric utilities, national accounts, system integrators, utility distributors, value-added resellers, digital retailers, government entities and municipalities, lighting showrooms, developers, original equipment manufacturers, and energy service companies, as well as the new construction, renovation, and maintenance and repair markets. Acuity Brands, Inc. was incorporated in 2001 and is headquartered in Atlanta, Georgia.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %4.1NaN
Revenue, $3461NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3033NaN
Operating income, $m428NaN
EBITDA, $m528NaN
Interest expense (income), $mNaN
Earnings before tax, $m396NaN
Tax expense, $m90NaN
Net income, $m306NaN

BALANCE SHEET

Cash and short-term investments, $m491NaN
Total assets, $m3575NaN
Adjusted assets (=assets-cash), $m3084NaN
Average production assets, $m2008NaN
Working capital, $m852NaN
Total debt, $m557NaN
Total liabilities, $m1530NaN
Total equity, $m2045NaN
Debt-to-equity ratio0.272NaN
Adjusted equity ratio0.509NaN

CASH FLOW

Net income, $m306NaN
Depreciation, amort., depletion, $m100NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m409NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-39NaN
Free cash flow, $m448NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m852
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount