Fair value (multi-method)
Four independent methods triangulate what ACI is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1.24
Method range
$1.24 – $23.30
median $13.32
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1.24 | -91.54% |
| Exit multiple | $23.30 | +59.51% |
| Analyst target | $19.00 | +30.05% |
| Graham number | $7.64 | -47.71% |
- Forward DCF$1.24
- Exit multiple$23.30
- Analyst target$19.00
- Graham number$7.64
Stock price
$14.61
FCF / share (TTM)
$0.57
3Y FCF CAGR
-30.0%
Fair value @ hist. growth
$1.38
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
0.3%
per year over your projection horizon
Margin of safety -960.7% vs hist-growth DCF
Historical 3Y CAGR
-30.0%
Your model implies
0.3%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -30% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 0.0% | -1.3% | -2.8% | -4.7% | -7.1% |
| 5.0% | 0.0% | -1.3% | -2.8% | -4.7% | -7.1% |
| 5.8% | 2.6% | 1.5% | 0.3% | -1.0% | -2.7% |
| 6.8% | 5.3% | 4.4% | 3.5% | 2.4% | 1.2% |
| 7.8% | 7.6% | 6.9% | 6.2% | 5.3% | 4.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.02
Low vs growth
Net debt
$15.1B
Total debt − cash
Beta
0.25
Vs market benchmark
Frequently asked questions
Albertsons Companies (ACI) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation