As of 2025-05-05, the Intrinsic Value of A10 Networks Inc (ATEN) is 22.41 USD. This ATEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.40 USD, the upside of A10 Networks Inc is 36.70%.
The range of the Intrinsic Value is 14.72 - 55.52 USD
Based on its market price of 16.40 USD and our intrinsic valuation, A10 Networks Inc (ATEN) is undervalued by 36.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.72 - 55.52 | 22.41 | 36.7% |
| DCF (Growth 10y) | 17.85 - 64.57 | 26.72 | 62.9% |
| DCF (EBITDA 5y) | 22.65 - 46.99 | 32.43 | 97.7% |
| DCF (EBITDA 10y) | 24.91 - 53.14 | 35.92 | 119.0% |
| Fair Value | 16.95 - 16.95 | 16.95 | 3.36% |
| P/E | 22.71 - 28.25 | 24.88 | 51.7% |
| EV/EBITDA | 19.56 - 39.31 | 27.62 | 68.4% |
| EPV | 8.07 - 10.55 | 9.31 | -43.2% |
| DDM - Stable | 4.83 - 19.65 | 12.24 | -25.4% |
| DDM - Multi | 7.94 - 25.07 | 12.05 | -26.5% |
| Market Cap (mil) | 1,212.78 |
| Beta | 1.23 |
| Outstanding shares (mil) | 73.95 |
| Enterprise Value (mil) | 1,117.65 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.46% |
| Cost of Debt | 5.00% |
| WACC | 7.45% |