COHU
Cohu Inc
Price:  
32.10 
USD
Volume:  
410,848.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COHU Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Cohu Inc (COHU) is 27.81 USD. This COHU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.10 USD, the upside of Cohu Inc is %.

The range of the Intrinsic Value is 20.68 - 46.83 USD

32.10 USD
Stock Price
27.81 USD
Intrinsic Value
Intrinsic Value Details

COHU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.68 - 46.83 27.81 -13.4%
DCF (Growth 10y) 29.96 - 71.28 41.29 28.6%
DCF (EBITDA 5y) 35.32 - 79.98 49.63 54.6%
DCF (EBITDA 10y) 41.94 - 101.65 60.67 89.0%
Fair Value -1.15 - -1.15 -1.15 -103.58%
P/E (0.79) - 32.09 14.24 -55.6%
EV/EBITDA 18.66 - 41.73 27.47 -14.4%
EPV 29.00 - 41.43 35.22 9.7%
DDM - Stable (0.32) - (1.07) (0.69) -102.2%
DDM - Multi 16.77 - 46.94 25.01 -22.1%

COHU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,511.59
Beta 1.66
Outstanding shares (mil) 47.09
Enterprise Value (mil) 1,339.34
Market risk premium 4.60%
Cost of Equity 11.03%
Cost of Debt 7.49%
WACC 10.90%