As of 2024-09-15, the Intrinsic Value of A10 Networks Inc (ATEN) is
15.86 USD. This ATEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.55 USD, the upside of A10 Networks Inc is
%.
The range of the Intrinsic Value is 11.15 - 30.58 USD
15.86 USD
Intrinsic Value
ATEN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.15 - 30.58 |
15.86 |
17.0% |
| DCF (Growth 10y) |
13.17 - 34.21 |
18.29 |
35.0% |
| DCF (EBITDA 5y) |
16.69 - 19.68 |
18.56 |
36.9% |
| DCF (EBITDA 10y) |
17.84 - 22.00 |
20.20 |
49.1% |
| Fair Value |
14.75 - 14.75 |
14.75 |
8.87% |
| P/E |
18.91 - 24.02 |
21.25 |
56.8% |
| EV/EBITDA |
15.56 - 17.54 |
16.54 |
22.1% |
| EPV |
8.59 - 10.69 |
9.64 |
-28.8% |
| DDM - Stable |
5.16 - 19.01 |
12.08 |
-10.8% |
| DDM - Multi |
7.20 - 20.04 |
10.53 |
-22.3% |
ATEN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,000.94 |
| Beta |
0.66 |
| Outstanding shares (mil) |
73.87 |
| Enterprise Value (mil) |
923.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.40% |
| Cost of Debt |
5.00% |
| WACC |
6.47% |