As of 2024-07-27, the Intrinsic Value of Comtech Telecommunications Corp (CMTL) is
3.32 USD. This CMTL valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 3.40 USD, the upside of Comtech Telecommunications Corp is
%.
The range of the Intrinsic Value is 0.79 - 8.06 USD
CMTL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3.41) - 5.64 |
(1.97) |
-157.9% |
| DCF (Growth 10y) |
(2.88) - 7.42 |
(1.19) |
-135.0% |
| DCF (EBITDA 5y) |
0.79 - 8.06 |
3.32 |
-2.4% |
| DCF (EBITDA 10y) |
(0.32) - 9.55 |
2.83 |
-16.8% |
| Fair Value |
-2.23 - -2.23 |
-2.23 |
-165.55% |
| P/E |
(12.91) - (12.54) |
(11.91) |
-450.4% |
| EV/EBITDA |
(1.53) - 26.91 |
9.88 |
190.6% |
| EPV |
3.43 - 14.78 |
9.10 |
167.8% |
| DDM - Stable |
(1.89) - (4.15) |
(3.02) |
-188.8% |
| DDM - Multi |
(0.37) - (0.61) |
(0.46) |
-113.5% |
CMTL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
96.87 |
| Beta |
1.02 |
| Outstanding shares (mil) |
28.49 |
| Enterprise Value (mil) |
231.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
16.58% |
| Cost of Debt |
12.26% |
| WACC |
12.66% |