CGNX
Cognex Corp
Price:  
46.66 
USD
Volume:  
1,495,892.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGNX Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Cognex Corp (CGNX) is 25.87 USD. This CGNX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.66 USD, the upside of Cognex Corp is %.

The range of the Intrinsic Value is 17.61 - 53.92 USD

46.66 USD
Stock Price
25.87 USD
Intrinsic Value
Intrinsic Value Details

CGNX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.61 - 53.92 25.87 -44.6%
DCF (Growth 10y) 19.12 - 54.31 27.18 -41.8%
DCF (EBITDA 5y) 20.12 - 29.56 23.44 -49.8%
DCF (EBITDA 10y) 21.31 - 31.71 25.07 -46.3%
Fair Value 2.90 - 2.90 2.90 -93.78%
P/E 17.57 - 34.25 25.63 -45.1%
EV/EBITDA 15.79 - 29.84 21.63 -53.6%
EPV 15.14 - 19.02 17.08 -63.4%
DDM - Stable 4.31 - 13.73 9.02 -80.7%
DDM - Multi 7.97 - 18.98 11.14 -76.1%

CGNX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,009.66
Beta 1.69
Outstanding shares (mil) 171.66
Enterprise Value (mil) 7,880.72
Market risk premium 4.60%
Cost of Equity 10.62%
Cost of Debt 5.00%
WACC 7.46%