What is Acuity Inc. (DE) worth?
With the base-case assumptions below, a discounted cash flow model on Acuity Inc. (DE)'s reported free cash flow gives $467.40 per share. The share price was $332.59 on November 10, 2026, 29% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 1.0% | 10.0% | $287.21 | -14% |
| Base | 6.0% | 9.0% | $467.40 | +41% |
| Bull | 11.0% | 8.0% | $803.78 | +142% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $597.13 | $636.73 | $685.13 | $745.62 | $823.40 |
| 8.0% | $500.33 | $526.01 | $556.35 | $592.77 | $637.28 |
| 9.0% | $429.58 | $447.14 | $467.40 | $491.03 | $518.96 |
| 10.0% | $375.69 | $388.17 | $402.32 | $418.49 | $437.15 |
| 11.0% | $333.30 | $342.45 | $352.68 | $364.19 | $377.24 |
Where the presets come from
Base: years 1 to 5 grow at Acuity Inc. (DE)'s revenue growth rate over the last 5 fiscal years (6.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions