DGII
Digi International Inc
Price:  
28.64 
USD
Volume:  
265,510.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DGII Intrinsic Value

14.90 %
Upside

As of 2024-10-03, the Intrinsic Value of Digi International Inc (DGII) is 32.92 USD. This DGII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.64 USD, the upside of Digi International Inc is 14.90%.

The range of the Intrinsic Value is 22.72 - 58.49 USD

28.64 USD
Stock Price
32.92 USD
Intrinsic Value
Intrinsic Value Details

DGII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.72 - 58.49 32.92 14.9%
DCF (Growth 10y) 28.29 - 67.99 39.70 38.6%
DCF (EBITDA 5y) 23.57 - 28.12 26.15 -8.7%
DCF (EBITDA 10y) 30.09 - 38.82 34.55 20.6%
Fair Value 11.67 - 11.67 11.67 -59.24%
P/E 10.73 - 26.80 16.35 -42.9%
EV/EBITDA 17.57 - 32.78 27.01 -5.7%
EPV 9.55 - 14.15 11.85 -58.6%
DDM - Stable 3.81 - 12.87 8.34 -70.9%
DDM - Multi 12.41 - 33.17 18.13 -36.7%

DGII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,043.07
Beta 0.73
Outstanding shares (mil) 36.42
Enterprise Value (mil) 1,166.35
Market risk premium 4.60%
Cost of Equity 9.42%
Cost of Debt 7.47%
WACC 8.97%