As of 2025-01-16, the Intrinsic Value of Aviat Networks Inc (AVNW) is
16.69 USD. This Aviat valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.04 USD, the upside of Aviat Networks Inc is
-12.30%.
The range of the Intrinsic Value is 13.55 - 21.87 USD
16.69 USD
Intrinsic Value
Aviat Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.55 - 21.87 |
16.69 |
-12.3% |
| DCF (Growth 10y) |
17.96 - 27.95 |
21.76 |
14.3% |
| DCF (EBITDA 5y) |
43.79 - 51.23 |
46.12 |
142.2% |
| DCF (EBITDA 10y) |
40.51 - 51.02 |
44.41 |
133.2% |
| Fair Value |
-10.09 - -10.09 |
-10.09 |
-153.02% |
| P/E |
(8.00) - 46.65 |
16.69 |
-12.3% |
| EV/EBITDA |
5.23 - 78.65 |
36.69 |
92.7% |
| EPV |
4.65 - 6.10 |
5.37 |
-71.8% |
| DDM - Stable |
(2.89) - (7.17) |
(5.03) |
-126.4% |
| DDM - Multi |
18.35 - 36.06 |
24.40 |
28.1% |
Aviat Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
241.62 |
| Beta |
0.01 |
| Outstanding shares (mil) |
12.69 |
| Enterprise Value (mil) |
273.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.92% |
| Cost of Debt |
23.86% |
| WACC |
12.06% |