As of 2024-12-14, the Intrinsic Value of Clearfield Inc (CLFD) is
10.21 USD. This CLFD valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 32.63 USD, the upside of Clearfield Inc is
-68.70%.
The range of the Intrinsic Value is 4.03 - 57.07 USD
10.21 USD
Intrinsic Value
CLFD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(75.97) - (11.98) |
(19.53) |
-159.9% |
| DCF (Growth 10y) |
4.03 - 57.07 |
10.21 |
-68.7% |
| DCF (EBITDA 5y) |
3.48 - 9.13 |
6.37 |
-80.5% |
| DCF (EBITDA 10y) |
13.92 - 30.75 |
22.15 |
-32.1% |
| Fair Value |
-21.79 - -21.79 |
-21.79 |
-166.77% |
| P/E |
(19.75) - (25.45) |
(24.27) |
-174.4% |
| EV/EBITDA |
(16.95) - (21.38) |
(20.42) |
-162.6% |
| EPV |
14.66 - 19.43 |
17.05 |
-47.8% |
| DDM - Stable |
(13.35) - (129.43) |
(71.39) |
-318.8% |
| DDM - Multi |
12.75 - 97.15 |
22.64 |
-30.6% |
CLFD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
466.28 |
| Beta |
0.84 |
| Outstanding shares (mil) |
14.29 |
| Enterprise Value (mil) |
455.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.59% |
| Cost of Debt |
7.00% |
| WACC |
6.57% |