As of 2024-12-12, the Intrinsic Value of Extreme Networks Inc (EXTR) is
2.68 USD. This EXTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.78 USD, the upside of Extreme Networks Inc is
-84.90%.
The range of the Intrinsic Value is 1.50 - 7.37 USD
EXTR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.50 - 7.37 |
2.68 |
-84.9% |
| DCF (Growth 10y) |
4.00 - 17.12 |
6.66 |
-62.5% |
| DCF (EBITDA 5y) |
1.79 - 4.08 |
2.59 |
-85.5% |
| DCF (EBITDA 10y) |
3.79 - 8.25 |
5.34 |
-70.0% |
| Fair Value |
-23.69 - -23.69 |
-23.69 |
-233.25% |
| P/E |
(27.03) - (21.66) |
(24.69) |
-238.9% |
| EV/EBITDA |
(2.75) - (5.01) |
(3.33) |
-118.7% |
| EPV |
6.00 - 8.66 |
7.33 |
-58.8% |
| DDM - Stable |
(9.78) - (45.89) |
(27.83) |
-256.5% |
| DDM - Multi |
0.93 - 3.53 |
1.49 |
-91.6% |
EXTR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,347.85 |
| Beta |
1.60 |
| Outstanding shares (mil) |
132.05 |
| Enterprise Value (mil) |
2,373.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.32% |
| Cost of Debt |
5.78% |
| WACC |
8.07% |