As of 2024-09-07, the Intrinsic Value of Daktronics Inc (DAKT) is
25.07 USD. This DAKT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.81 USD, the upside of Daktronics Inc is
%.
The range of the Intrinsic Value is 19.24 - 37.23 USD
25.07 USD
Intrinsic Value
DAKT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.24 - 37.23 |
25.07 |
112.3% |
| DCF (Growth 10y) |
23.21 - 42.68 |
29.58 |
150.4% |
| DCF (EBITDA 5y) |
25.35 - 32.59 |
28.42 |
140.6% |
| DCF (EBITDA 10y) |
28.98 - 38.57 |
33.06 |
180.0% |
| Fair Value |
18.70 - 18.70 |
18.70 |
58.31% |
| P/E |
11.82 - 17.85 |
14.28 |
20.9% |
| EV/EBITDA |
15.17 - 36.26 |
19.31 |
63.5% |
| EPV |
6.00 - 7.56 |
6.78 |
-42.6% |
| DDM - Stable |
6.60 - 17.40 |
12.00 |
1.6% |
| DDM - Multi |
12.91 - 26.78 |
17.46 |
47.8% |
DAKT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
546.80 |
| Beta |
0.37 |
| Outstanding shares (mil) |
46.30 |
| Enterprise Value (mil) |
520.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.90% |
| Cost of Debt |
4.48% |
| WACC |
7.50% |