As of 2024-07-27, the Intrinsic Value of Dril-Quip Inc (DRQ) is
19.40 USD. This DRQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.99 USD, the upside of Dril-Quip Inc is
%.
The range of the Intrinsic Value is 15.19 - 30.29 USD
19.40 USD
Intrinsic Value
DRQ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.19 - 30.29 |
19.40 |
14.2% |
| DCF (Growth 10y) |
20.91 - 44.21 |
27.43 |
61.5% |
| DCF (EBITDA 5y) |
15.29 - 27.13 |
21.08 |
24.1% |
| DCF (EBITDA 10y) |
19.58 - 35.65 |
27.05 |
59.2% |
| Fair Value |
-3.15 - -3.15 |
-3.15 |
-118.55% |
| P/E |
(6.48) - 14.66 |
2.31 |
-86.4% |
| EV/EBITDA |
9.47 - 17.38 |
13.96 |
-17.8% |
| EPV |
5.77 - 5.77 |
5.77 |
-66.0% |
| DDM - Stable |
(6.20) - (20.63) |
(13.41) |
-178.9% |
| DDM - Multi |
18.41 - 48.27 |
26.73 |
57.4% |
DRQ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
584.80 |
| Beta |
0.53 |
| Outstanding shares (mil) |
34.42 |
| Enterprise Value (mil) |
386.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.94% |
| Cost of Debt |
5.00% |
| WACC |
8.93% |