DIOD
Diodes Inc
Price:  
45.60 
USD
Volume:  
200,423.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DIOD Intrinsic Value

44.10 %
Upside

What is the intrinsic value of DIOD?

As of 2025-05-30, the Intrinsic Value of Diodes Inc (DIOD) is 65.70 USD. This DIOD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.60 USD, the upside of Diodes Inc is 44.10%.

The range of the Intrinsic Value is 50.88 - 97.72 USD

Is DIOD undervalued or overvalued?

Based on its market price of 45.60 USD and our intrinsic valuation, Diodes Inc (DIOD) is undervalued by 44.10%.

45.60 USD
Stock Price
65.70 USD
Intrinsic Value
Intrinsic Value Details

DIOD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.88 - 97.72 65.70 44.1%
DCF (Growth 10y) 62.77 - 117.61 80.28 76.0%
DCF (EBITDA 5y) 92.41 - 115.74 107.33 135.4%
DCF (EBITDA 10y) 98.77 - 133.70 118.37 159.6%
Fair Value 3.30 - 3.30 3.30 -92.77%
P/E 10.87 - 45.71 29.20 -36.0%
EV/EBITDA 67.97 - 91.64 79.67 74.7%
EPV 44.93 - 58.20 51.57 13.1%
DDM - Stable 4.27 - 11.79 8.03 -82.4%
DDM - Multi 36.89 - 81.09 50.92 11.7%

DIOD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,118.58
Beta 1.79
Outstanding shares (mil) 46.46
Enterprise Value (mil) 1,834.48
Market risk premium 4.60%
Cost of Equity 9.61%
Cost of Debt 4.25%
WACC 9.46%