As of 2024-12-15, the Intrinsic Value of Ciena Corp (CIEN) is
74.94 USD. This Ciena valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 89.72 USD, the upside of Ciena Corp is
-16.50%.
The range of the Intrinsic Value is 50.33 - 145.20 USD
74.94 USD
Intrinsic Value
Ciena Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.33 - 145.20 |
74.94 |
-16.5% |
| DCF (Growth 10y) |
60.18 - 160.48 |
86.45 |
-3.6% |
| DCF (EBITDA 5y) |
59.39 - 124.80 |
88.44 |
-1.4% |
| DCF (EBITDA 10y) |
67.25 - 138.86 |
97.62 |
8.8% |
| Fair Value |
23.91 - 23.91 |
23.91 |
-73.35% |
| P/E |
24.50 - 88.86 |
60.62 |
-32.4% |
| EV/EBITDA |
27.33 - 91.33 |
60.22 |
-32.9% |
| EPV |
20.74 - 30.19 |
25.47 |
-71.6% |
| DDM - Stable |
8.39 - 28.77 |
18.58 |
-79.3% |
| DDM - Multi |
40.90 - 110.37 |
59.84 |
-33.3% |
Ciena Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,958.26 |
| Beta |
1.98 |
| Outstanding shares (mil) |
144.43 |
| Enterprise Value (mil) |
13,629.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.49% |
| Cost of Debt |
6.44% |
| WACC |
9.01% |