As of 2024-12-15, the Intrinsic Value of Amkor Technology Inc (AMKR) is
40.10 USD. This Amkor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.54 USD, the upside of Amkor Technology Inc is
51.10%.
The range of the Intrinsic Value is 29.30 - 64.93 USD
40.10 USD
Intrinsic Value
Amkor Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.30 - 64.93 |
40.10 |
51.1% |
| DCF (Growth 10y) |
38.98 - 83.39 |
52.57 |
98.1% |
| DCF (EBITDA 5y) |
68.70 - 99.43 |
81.48 |
207.0% |
| DCF (EBITDA 10y) |
68.66 - 108.98 |
85.17 |
220.9% |
| Fair Value |
37.09 - 37.09 |
37.09 |
39.76% |
| P/E |
28.07 - 58.39 |
39.42 |
48.5% |
| EV/EBITDA |
51.93 - 121.30 |
77.52 |
192.1% |
| EPV |
15.85 - 22.57 |
19.21 |
-27.6% |
| DDM - Stable |
9.19 - 25.82 |
17.51 |
-34.0% |
| DDM - Multi |
24.08 - 52.81 |
33.10 |
24.7% |
Amkor Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,545.56 |
| Beta |
2.64 |
| Outstanding shares (mil) |
246.63 |
| Enterprise Value (mil) |
6,746.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.74% |
| Cost of Debt |
4.53% |
| WACC |
10.48% |