As of 2026-09-25, the Intrinsic Value of Dolby Laboratories Inc (DLB) is 66.80 USD. This Dolby valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.56 USD, the upside of Dolby Laboratories Inc is 16.10%.
The range of the Intrinsic Value is 48.55 - 119.36 USD
Based on its market price of 57.56 USD and our intrinsic valuation, Dolby Laboratories Inc (DLB) is undervalued by 16.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.55 - 119.36 | 66.80 | 16.1% |
| DCF (Growth 10y) | 52.69 - 121.38 | 70.52 | 22.5% |
| DCF (EBITDA 5y) | 53.46 - 63.42 | 57.79 | 0.4% |
| DCF (EBITDA 10y) | 57.15 - 70.59 | 63.03 | 9.5% |
| Fair Value | 14.48 - 14.48 | 14.48 | -74.85% |
| P/E | 79.43 - 114.82 | 102.70 | 78.4% |
| EV/EBITDA | 46.69 - 74.23 | 56.00 | -2.7% |
| EPV | 38.70 - 47.38 | 43.04 | -25.2% |
| DDM - Stable | 15.41 - 43.50 | 29.46 | -48.8% |
| DDM - Multi | 25.19 - 52.25 | 33.68 | -41.5% |
| Market Cap (mil) | 5,445.18 |
| Beta | 0.63 |
| Outstanding shares (mil) | 94.60 |
| Enterprise Value (mil) | 4,775.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.90% |
| Cost of Debt | 5.00% |
| WACC | 8.07% |