DLB
Dolby Laboratories Inc
Price:  
80.04 
USD
Volume:  
243,068.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Dolby Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Dolby Laboratories Inc (DLB) is 62.42 USD. This Dolby valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.04 USD, the upside of Dolby Laboratories Inc is %.

The range of the Intrinsic Value is 41.04 - 180.63 USD

80.04 USD
Stock Price
62.42 USD
Intrinsic Value
Intrinsic Value Details

Dolby Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.04 - 180.63 62.42 -22.0%
DCF (Growth 10y) 48.17 - 205.56 72.46 -9.5%
DCF (EBITDA 5y) 43.90 - 51.13 48.04 -40.0%
DCF (EBITDA 10y) 49.13 - 61.72 55.59 -30.5%
Fair Value 49.80 - 49.80 49.80 -37.78%
P/E 45.33 - 64.55 55.30 -30.9%
EV/EBITDA 41.27 - 47.90 44.36 -44.6%
EPV 37.83 - 51.83 44.83 -44.0%
DDM - Stable 13.27 - 65.08 39.17 -51.1%
DDM - Multi 21.57 - 78.85 33.48 -58.2%

Dolby Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,650.22
Beta 0.67
Outstanding shares (mil) 95.58
Enterprise Value (mil) 6,940.69
Market risk premium 4.60%
Cost of Equity 10.63%
Cost of Debt 5.00%
WACC 7.45%