DGII
Digi International Inc
Price:  
29.29 
USD
Volume:  
89,757.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DGII Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Digi International Inc (DGII) is 28.53 USD. This DGII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.29 USD, the upside of Digi International Inc is %.

The range of the Intrinsic Value is 21.09 - 43.22 USD

29.29 USD
Stock Price
28.53 USD
Intrinsic Value
Intrinsic Value Details

DGII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.09 - 43.22 28.53 -2.6%
DCF (Growth 10y) 26.98 - 51.52 35.32 20.6%
DCF (EBITDA 5y) 22.90 - 30.04 26.78 -8.6%
DCF (EBITDA 10y) 28.54 - 38.73 33.69 15.0%
Fair Value 10.97 - 10.97 10.97 -62.55%
P/E 13.46 - 26.15 18.16 -38.0%
EV/EBITDA 11.74 - 31.00 21.25 -27.4%
EPV 6.84 - 9.67 8.25 -71.8%
DDM - Stable 3.27 - 8.72 6.00 -79.5%
DDM - Multi 12.65 - 26.82 17.26 -41.1%

DGII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,062.06
Beta 1.24
Outstanding shares (mil) 36.26
Enterprise Value (mil) 1,225.19
Market risk premium 4.60%
Cost of Equity 10.96%
Cost of Debt 9.92%
WACC 10.64%