As of 2024-10-07, the Intrinsic Value of Cohu Inc (COHU) is
33.88 USD. This COHU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.68 USD, the upside of Cohu Inc is
37.30%.
The range of the Intrinsic Value is 25.40 - 54.96 USD
33.88 USD
Intrinsic Value
COHU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.40 - 54.96 |
33.88 |
37.3% |
| DCF (Growth 10y) |
36.45 - 79.60 |
48.92 |
98.2% |
| DCF (EBITDA 5y) |
30.63 - 86.94 |
57.75 |
134.0% |
| DCF (EBITDA 10y) |
40.20 - 112.18 |
72.90 |
195.4% |
| Fair Value |
-15.20 - -15.20 |
-15.20 |
-161.60% |
| P/E |
(12.11) - 24.62 |
4.85 |
-80.3% |
| EV/EBITDA |
10.19 - 31.91 |
19.28 |
-21.9% |
| EPV |
37.70 - 50.39 |
44.04 |
78.5% |
| DDM - Stable |
(5.37) - (17.23) |
(11.30) |
-145.8% |
| DDM - Multi |
21.25 - 53.83 |
30.58 |
23.9% |
COHU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,157.99 |
| Beta |
1.77 |
| Outstanding shares (mil) |
46.92 |
| Enterprise Value (mil) |
972.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.55% |
| Cost of Debt |
7.95% |
| WACC |
8.49% |