As of 2024-12-13, the Intrinsic Value of Allegro Microsystems Inc (ALGM) is
10.21 USD. This ALGM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.64 USD, the upside of Allegro Microsystems Inc is
-52.80%.
The range of the Intrinsic Value is 7.78 - 14.95 USD
10.21 USD
Intrinsic Value
ALGM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.78 - 14.95 |
10.21 |
-52.8% |
| DCF (Growth 10y) |
9.64 - 17.61 |
12.37 |
-42.8% |
| DCF (EBITDA 5y) |
18.79 - 25.25 |
21.75 |
0.5% |
| DCF (EBITDA 10y) |
18.95 - 27.48 |
22.75 |
5.1% |
| Fair Value |
-3.41 - -3.41 |
-3.41 |
-115.77% |
| P/E |
(3.90) - 20.39 |
6.84 |
-68.4% |
| EV/EBITDA |
12.51 - 23.43 |
17.84 |
-17.6% |
| EPV |
4.34 - 5.84 |
5.09 |
-76.5% |
| DDM - Stable |
(0.97) - (2.30) |
(1.63) |
-107.5% |
| DDM - Multi |
6.19 - 11.48 |
8.05 |
-62.8% |
ALGM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,981.33 |
| Beta |
2.44 |
| Outstanding shares (mil) |
183.98 |
| Enterprise Value (mil) |
4,194.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.60% |
| Cost of Debt |
9.29% |
| WACC |
11.33% |