As of 2025-05-07, the Intrinsic Value of FARO Technologies Inc (FARO) is 9.00 USD. This FARO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.36 USD, the upside of FARO Technologies Inc is -78.70%.
The range of the Intrinsic Value is 5.37 - 38.22 USD
Based on its market price of 42.36 USD and our intrinsic valuation, FARO Technologies Inc (FARO) is overvalued by 78.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.37 - 38.22 | 9.00 | -78.7% |
| DCF (Growth 10y) | 6.52 - 52.86 | 11.60 | -72.6% |
| DCF (EBITDA 5y) | 15.53 - 43.69 | 25.74 | -39.2% |
| DCF (EBITDA 10y) | 10.53 - 51.43 | 21.53 | -49.2% |
| Fair Value | -2.36 - -2.36 | -2.36 | -105.56% |
| P/E | (7.62) - 8.77 | (1.33) | -103.1% |
| EV/EBITDA | 19.09 - 29.41 | 24.17 | -42.9% |
| EPV | (0.90) - (6.53) | (3.72) | -108.8% |
| DDM - Stable | (5.46) - (17.34) | (11.40) | -126.9% |
| DDM - Multi | 13.58 - 34.50 | 19.61 | -53.7% |
| Market Cap (mil) | 604.78 |
| Beta | 2.63 |
| Outstanding shares (mil) | 14.28 |
| Enterprise Value (mil) | 586.35 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.72% |
| Cost of Debt | 135.12% |
| WACC | 19.15% |