As of 2024-12-14, the Intrinsic Value of Arlo Technologies Inc (ARLO) is
13.24 USD. This Arlo valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.10 USD, the upside of Arlo Technologies Inc is
1.00%.
The range of the Intrinsic Value is 8.06 - 45.20 USD
13.24 USD
Intrinsic Value
Arlo Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.06 - 45.20 |
13.24 |
1.0% |
| DCF (Growth 10y) |
13.10 - 72.27 |
21.37 |
63.1% |
| DCF (EBITDA 5y) |
5.93 - 7.07 |
6.25 |
-52.3% |
| DCF (EBITDA 10y) |
9.65 - 12.09 |
10.47 |
-20.0% |
| Fair Value |
-3.63 - -3.63 |
-3.63 |
-127.72% |
| P/E |
(2.79) - (4.06) |
(3.77) |
-128.8% |
| EV/EBITDA |
(2.08) - (2.56) |
(2.17) |
-116.6% |
| EPV |
(4.35) - (5.98) |
(5.16) |
-139.4% |
| DDM - Stable |
(2.38) - (14.37) |
(8.38) |
-164.0% |
| DDM - Multi |
4.41 - 21.28 |
7.38 |
-43.7% |
Arlo Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,314.45 |
| Beta |
2.07 |
| Outstanding shares (mil) |
100.34 |
| Enterprise Value (mil) |
1,237.42 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.43% |
| Cost of Debt |
5.00% |
| WACC |
6.65% |