As of 2024-12-13, the Intrinsic Value of Avid Technology Inc (AVID) is
27.69 USD. This Avid valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.04 USD, the upside of Avid Technology Inc is
2.40%.
The range of the Intrinsic Value is 18.43 - 52.54 USD
27.69 USD
Intrinsic Value
Avid Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.43 - 52.54 |
27.69 |
2.4% |
| DCF (Growth 10y) |
20.11 - 52.08 |
28.84 |
6.7% |
| DCF (EBITDA 5y) |
8.20 - 12.54 |
10.92 |
-59.6% |
| DCF (EBITDA 10y) |
11.54 - 16.31 |
14.30 |
-47.1% |
| Fair Value |
18.34 - 18.34 |
18.34 |
-32.18% |
| P/E |
12.32 - 19.44 |
15.13 |
-44.1% |
| EV/EBITDA |
1.94 - 10.23 |
5.86 |
-78.3% |
| EPV |
7.55 - 10.43 |
8.99 |
-66.8% |
| DDM - Stable |
8.07 - 26.36 |
17.21 |
-36.3% |
| DDM - Multi |
13.91 - 35.25 |
19.94 |
-26.3% |
Avid Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,190.84 |
| Beta |
1.16 |
| Outstanding shares (mil) |
44.04 |
| Enterprise Value (mil) |
1,370.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.93% |
| Cost of Debt |
5.32% |
| WACC |
7.48% |