As of 2024-07-27, the Intrinsic Value of Entegris Inc (ENTG) is
53.98 USD. This ENTG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 126.72 USD, the upside of Entegris Inc is
%.
The range of the Intrinsic Value is 30.93 - 112.98 USD
53.98 USD
Intrinsic Value
ENTG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.93 - 112.98 |
53.98 |
-57.4% |
| DCF (Growth 10y) |
55.02 - 170.69 |
87.75 |
-30.8% |
| DCF (EBITDA 5y) |
94.89 - 160.30 |
127.38 |
0.5% |
| DCF (EBITDA 10y) |
118.85 - 222.39 |
166.61 |
31.5% |
| Fair Value |
10.41 - 10.41 |
10.41 |
-91.78% |
| P/E |
47.17 - 90.30 |
67.81 |
-46.5% |
| EV/EBITDA |
85.35 - 131.99 |
111.46 |
-12.0% |
| EPV |
0.07 - 10.98 |
5.52 |
-95.6% |
| DDM - Stable |
14.23 - 45.79 |
30.01 |
-76.3% |
| DDM - Multi |
26.90 - 68.89 |
38.88 |
-69.3% |
ENTG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,108.11 |
| Beta |
1.78 |
| Outstanding shares (mil) |
150.79 |
| Enterprise Value (mil) |
22,959.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.17% |
| Cost of Debt |
8.88% |
| WACC |
10.46% |