As of 2024-12-12, the Intrinsic Value of Dolby Laboratories Inc (DLB) is
62.37 USD. This Dolby valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.91 USD, the upside of Dolby Laboratories Inc is
-22.00%.
The range of the Intrinsic Value is 43.76 - 124.84 USD
62.37 USD
Intrinsic Value
Dolby Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.76 - 124.84 |
62.37 |
-22.0% |
| DCF (Growth 10y) |
47.33 - 126.39 |
65.64 |
-17.9% |
| DCF (EBITDA 5y) |
48.73 - 60.51 |
54.11 |
-32.3% |
| DCF (EBITDA 10y) |
49.82 - 64.82 |
56.54 |
-29.2% |
| Fair Value |
13.73 - 13.73 |
13.73 |
-82.82% |
| P/E |
60.56 - 90.56 |
73.52 |
-8.0% |
| EV/EBITDA |
45.86 - 57.42 |
51.14 |
-36.0% |
| EPV |
33.09 - 43.14 |
38.11 |
-52.3% |
| DDM - Stable |
16.77 - 55.92 |
36.34 |
-54.5% |
| DDM - Multi |
22.55 - 57.08 |
32.17 |
-59.7% |
Dolby Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,619.42 |
| Beta |
0.91 |
| Outstanding shares (mil) |
95.35 |
| Enterprise Value (mil) |
7,137.37 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.94% |
| Cost of Debt |
5.00% |
| WACC |
8.12% |