DLB
Dolby Laboratories Inc
Price:  
75.24 
USD
Volume:  
313,822.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Dolby Intrinsic Value

-19.80 %
Upside

What is the intrinsic value of Dolby?

As of 2025-06-13, the Intrinsic Value of Dolby Laboratories Inc (DLB) is 60.34 USD. This Dolby valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.24 USD, the upside of Dolby Laboratories Inc is -19.80%.

The range of the Intrinsic Value is 44.57 - 103.47 USD

Is Dolby undervalued or overvalued?

Based on its market price of 75.24 USD and our intrinsic valuation, Dolby Laboratories Inc (DLB) is overvalued by 19.80%.

75.24 USD
Stock Price
60.34 USD
Intrinsic Value
Intrinsic Value Details

Dolby Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.57 - 103.47 60.34 -19.8%
DCF (Growth 10y) 46.67 - 100.39 61.19 -18.7%
DCF (EBITDA 5y) 47.52 - 52.97 49.24 -34.6%
DCF (EBITDA 10y) 48.20 - 56.34 51.33 -31.8%
Fair Value 13.36 - 13.36 13.36 -82.25%
P/E 60.96 - 101.40 70.50 -6.3%
EV/EBITDA 44.04 - 53.41 49.94 -33.6%
EPV 34.21 - 42.00 38.11 -49.4%
DDM - Stable 16.19 - 45.20 30.70 -59.2%
DDM - Multi 22.63 - 47.20 30.40 -59.6%

Dolby Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,228.31
Beta 0.81
Outstanding shares (mil) 96.07
Enterprise Value (mil) 6,601.76
Market risk premium 4.60%
Cost of Equity 12.43%
Cost of Debt 5.00%
WACC 8.37%