ENTG
Entegris Inc
Price:  
132.29 
USD
Volume:  
1,048,748.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ENTG Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Entegris Inc (ENTG) is 55.47 USD. This ENTG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.29 USD, the upside of Entegris Inc is %.

The range of the Intrinsic Value is 30.98 - 122.23 USD

132.29 USD
Stock Price
55.47 USD
Intrinsic Value
Intrinsic Value Details

ENTG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.98 - 122.23 55.47 -58.1%
DCF (Growth 10y) 55.11 - 184.32 90.03 -31.9%
DCF (EBITDA 5y) 95.05 - 165.26 129.78 -1.9%
DCF (EBITDA 10y) 119.07 - 230.92 170.26 28.7%
Fair Value 10.41 - 10.41 10.41 -92.13%
P/E 51.15 - 99.51 73.96 -44.1%
EV/EBITDA 81.93 - 143.63 113.64 -14.1%
EPV 0.09 - 11.95 6.02 -95.4%
DDM - Stable 14.30 - 49.33 31.81 -76.0%
DDM - Multi 27.04 - 74.60 39.94 -69.8%

ENTG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,948.01
Beta 1.67
Outstanding shares (mil) 150.79
Enterprise Value (mil) 23,799.24
Market risk premium 4.60%
Cost of Equity 11.00%
Cost of Debt 8.88%
WACC 10.34%