Amer Sports, Inc.
AI Valuation
AI-generated fair value estimate for this company.
AI Fair Value
$26.75
Market Price
$27.08
Overvalued By
1.2%
Method: 10-year unlevered FCF DCF: $492M FCF base (~90% of $546.4M TTM net income); 15% growth yrs1-5, 8% yrs6-10; 9% discount rate; 3.5% terminal growth; ~$2.0B estimated net debt; 581.82M shares outstanding.
Reasoning: Amer Sports (Arc'teryx, Salomon, Wilson) is compounding revenue and margins rapidly on premium outdoor/performance brand momentum; explicit high-growth years reflect that trajectory before fading to a mature apparel-industry terminal growth rate. The result lands close to the current $26.90 market price, a useful cross-check on the assumptions.