AOSL
Alpha and Omega Semiconductor Ltd
Price:  
28.34 
USD
Volume:  
161,271.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AOSL Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Alpha and Omega Semiconductor Ltd (AOSL) is 28.71 USD. This AOSL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.34 USD, the upside of Alpha and Omega Semiconductor Ltd is %.

The range of the Intrinsic Value is 21.40 - 48.91 USD

28.34 USD
Stock Price
28.71 USD
Intrinsic Value
Intrinsic Value Details

AOSL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.40 - 48.91 28.71 1.3%
DCF (Growth 10y) 26.90 - 61.40 36.14 27.5%
DCF (EBITDA 5y) 68.60 - 94.01 78.41 176.7%
DCF (EBITDA 10y) 63.97 - 97.64 77.12 172.1%
Fair Value -8.22 - -8.22 -8.22 -129.00%
P/E (6.47) - 28.50 9.79 -65.4%
EV/EBITDA 29.40 - 62.62 37.41 32.0%
EPV 4.84 - 4.98 4.91 -82.7%
DDM - Stable (2.69) - (9.15) (5.92) -120.9%
DDM - Multi 17.57 - 47.35 25.73 -9.2%

AOSL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 813.36
Beta 1.51
Outstanding shares (mil) 28.70
Enterprise Value (mil) 683.65
Market risk premium 4.60%
Cost of Equity 9.40%
Cost of Debt 5.50%
WACC 9.13%