AVNW
Aviat Networks Inc
Price:  
34.32 
USD
Volume:  
59,190.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Aviat Intrinsic Value

%
Upside

As of 2024-02-24, the Intrinsic Value of Aviat Networks Inc (AVNW) is 38.91 USD. This Aviat valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.32 USD, the upside of Aviat Networks Inc is %.

The range of the Intrinsic Value is 29.67 - 57.73 USD

34.32 USD
Stock Price
38.91 USD
Intrinsic Value
Intrinsic Value Details

Aviat Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.67 - 57.73 38.91 13.4%
DCF (Growth 10y) 37.51 - 69.11 47.98 39.8%
DCF (EBITDA 5y) 43.36 - 53.92 50.29 46.5%
DCF (EBITDA 10y) 47.34 - 60.59 55.23 60.9%
Fair Value 30.06 - 30.06 30.06 -12.41%
P/E 30.95 - 50.78 38.93 13.4%
EV/EBITDA 27.56 - 51.39 36.22 5.5%
EPV 15.75 - 19.17 17.46 -49.1%
DDM - Stable 6.64 - 14.48 10.56 -69.2%
DDM - Multi 15.01 - 25.99 19.07 -44.4%

Aviat Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 430.72
Beta 1.73
Outstanding shares (mil) 12.55
Enterprise Value (mil) 434.35
Market risk premium 4.60%
Cost of Equity 13.08%
Cost of Debt 4.62%
WACC 8.24%