ATEN
A10 Networks Inc
Price:  
17.68 
USD
Volume:  
658,557.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATEN Intrinsic Value

30.50 %
Upside

What is the intrinsic value of ATEN?

As of 2025-06-16, the Intrinsic Value of A10 Networks Inc (ATEN) is 23.08 USD. This ATEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.68 USD, the upside of A10 Networks Inc is 30.50%.

The range of the Intrinsic Value is 14.61 - 62.35 USD

Is ATEN undervalued or overvalued?

Based on its market price of 17.68 USD and our intrinsic valuation, A10 Networks Inc (ATEN) is undervalued by 30.50%.

17.68 USD
Stock Price
23.08 USD
Intrinsic Value
Intrinsic Value Details

ATEN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.61 - 62.35 23.08 30.5%
DCF (Growth 10y) 17.08 - 68.62 26.29 48.7%
DCF (EBITDA 5y) 22.29 - 32.40 24.94 41.0%
DCF (EBITDA 10y) 24.59 - 37.84 28.47 61.1%
Fair Value 17.33 - 17.33 17.33 -2.00%
P/E 25.30 - 29.07 27.42 55.1%
EV/EBITDA 19.66 - 27.00 22.27 25.9%
EPV 7.46 - 10.07 8.77 -50.4%
DDM - Stable 5.12 - 21.92 13.52 -23.5%
DDM - Multi 8.20 - 27.05 12.55 -29.0%

ATEN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,274.37
Beta 1.14
Outstanding shares (mil) 72.08
Enterprise Value (mil) 1,248.25
Market risk premium 4.60%
Cost of Equity 10.16%
Cost of Debt 5.00%
WACC 7.30%