As of 2024-12-12, the Intrinsic Value of Dsp Group Inc (DSPG) is
2.20 USD. This DSPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.98 USD, the upside of Dsp Group Inc is
-90.00%.
The range of the Intrinsic Value is 1.57 - 5.04 USD
DSPG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.57 - 5.04 |
2.20 |
-90.0% |
| DCF (Growth 10y) |
4.65 - 18.91 |
7.27 |
-66.9% |
| DCF (EBITDA 5y) |
3.39 - 5.96 |
4.18 |
-81.0% |
| DCF (EBITDA 10y) |
6.24 - 11.97 |
8.04 |
-63.4% |
| Fair Value |
-1.37 - -1.37 |
-1.37 |
-106.24% |
| P/E |
(2.11) - (2.88) |
(2.53) |
-111.5% |
| EV/EBITDA |
1.44 - 3.11 |
2.01 |
-90.9% |
| EPV |
(0.84) - (1.54) |
(1.19) |
-105.4% |
| DDM - Stable |
(1.56) - (8.94) |
(5.25) |
-123.9% |
| DDM - Multi |
2.41 - 10.84 |
3.96 |
-82.0% |
DSPG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
521.15 |
| Beta |
0.90 |
| Outstanding shares (mil) |
23.71 |
| Enterprise Value (mil) |
500.72 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.62% |
| Cost of Debt |
5.00% |
| WACC |
7.62% |