As of 2024-12-11, the Intrinsic Value of Coherent Inc (COHR) is
50.40 USD. This COHR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.21 USD, the upside of Coherent Inc is
-49.70%.
The range of the Intrinsic Value is 25.74 - 135.46 USD
50.40 USD
Intrinsic Value
COHR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.74 - 135.46 |
50.40 |
-49.7% |
| DCF (Growth 10y) |
75.59 - 325.36 |
131.70 |
31.4% |
| DCF (EBITDA 5y) |
106.52 - 161.04 |
125.28 |
25.0% |
| DCF (EBITDA 10y) |
183.15 - 326.63 |
235.00 |
134.5% |
| Fair Value |
-10.14 - -10.14 |
-10.14 |
-110.12% |
| P/E |
(9.56) - 3.75 |
(3.98) |
-104.0% |
| EV/EBITDA |
81.41 - 132.00 |
102.05 |
1.8% |
| EPV |
(0.39) - 10.92 |
5.27 |
-94.7% |
| DDM - Stable |
(3.10) - (11.02) |
(7.06) |
-107.0% |
| DDM - Multi |
31.46 - 90.78 |
47.22 |
-52.9% |
COHR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,498.48 |
| Beta |
3.96 |
| Outstanding shares (mil) |
154.66 |
| Enterprise Value (mil) |
18,467.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.23% |
| Cost of Debt |
10.76% |
| WACC |
10.02% |