EXTR
Extreme Networks Inc
Price:  
11.06 
USD
Volume:  
1,563,252.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXTR Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Extreme Networks Inc (EXTR) is 17.16 USD. This EXTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.06 USD, the upside of Extreme Networks Inc is %.

The range of the Intrinsic Value is 11.36 - 36.97 USD

11.06 USD
Stock Price
17.16 USD
Intrinsic Value
Intrinsic Value Details

EXTR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.36 - 36.97 17.16 55.1%
DCF (Growth 10y) 12.60 - 37.92 18.40 66.3%
DCF (EBITDA 5y) 11.34 - 24.25 15.96 44.3%
DCF (EBITDA 10y) 12.33 - 25.48 16.94 53.2%
Fair Value -1.23 - -1.23 -1.23 -111.13%
P/E (1.35) - 13.59 4.84 -56.2%
EV/EBITDA 6.15 - 20.10 13.10 18.4%
EPV 8.02 - 12.29 10.16 -8.2%
DDM - Stable (0.43) - (1.93) (1.18) -110.7%
DDM - Multi 7.76 - 27.56 12.19 10.2%

EXTR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,423.75
Beta 0.25
Outstanding shares (mil) 128.73
Enterprise Value (mil) 1,455.08
Market risk premium 4.60%
Cost of Equity 8.11%
Cost of Debt 5.92%
WACC 7.73%