COHU
Cohu Inc
Price:  
31.50 
USD
Volume:  
225,404.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COHU Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Cohu Inc (COHU) is 35.02 USD. This COHU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.50 USD, the upside of Cohu Inc is %.

The range of the Intrinsic Value is 25.85 - 63.74 USD

31.50 USD
Stock Price
35.02 USD
Intrinsic Value
Intrinsic Value Details

COHU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.85 - 63.74 35.02 11.2%
DCF (Growth 10y) 34.14 - 88.59 47.42 50.5%
DCF (EBITDA 5y) 36.39 - 83.47 57.17 81.5%
DCF (EBITDA 10y) 43.25 - 106.62 69.07 119.3%
Fair Value 14.82 - 14.82 14.82 -52.94%
P/E 18.44 - 32.27 26.92 -14.5%
EV/EBITDA 27.81 - 68.39 40.74 29.3%
EPV 32.35 - 46.74 39.54 25.5%
DDM - Stable 4.41 - 17.66 11.03 -65.0%
DDM - Multi 17.61 - 58.55 27.53 -12.6%

COHU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,496.57
Beta 1.50
Outstanding shares (mil) 47.51
Enterprise Value (mil) 1,201.49
Market risk premium 4.60%
Cost of Equity 10.22%
Cost of Debt 11.34%
WACC 10.19%