CLFD
Clearfield Inc
Price:  
36.59 
USD
Volume:  
136,990.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLFD Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Clearfield Inc (CLFD) is 38.90 USD. This CLFD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.59 USD, the upside of Clearfield Inc is %.

The range of the Intrinsic Value is 28.52 - 64.13 USD

36.59 USD
Stock Price
38.90 USD
Intrinsic Value
Intrinsic Value Details

CLFD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.52 - 64.13 38.90 6.3%
DCF (Growth 10y) 30.72 - 64.48 40.65 11.1%
DCF (EBITDA 5y) 29.23 - 41.60 38.40 5.0%
DCF (EBITDA 10y) 32.81 - 47.58 42.54 16.3%
Fair Value -5.55 - -5.55 -5.55 -115.16%
P/E (2.71) - 38.35 15.87 -56.6%
EV/EBITDA (1.95) - 38.56 14.23 -61.1%
EPV 27.93 - 38.18 33.06 -9.7%
DDM - Stable (2.15) - (6.76) (4.46) -112.2%
DDM - Multi 23.47 - 57.72 33.42 -8.7%

CLFD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 538.24
Beta 1.67
Outstanding shares (mil) 14.71
Enterprise Value (mil) 530.51
Market risk premium 4.60%
Cost of Equity 7.08%
Cost of Debt 7.00%
WACC 7.06%