FN
Fabrinet
Price:  
234.22 
USD
Volume:  
297,285.00
Thailand | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FN Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Fabrinet (FN) is 231.72 USD. This FN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 234.22 USD, the upside of Fabrinet is %.

The range of the Intrinsic Value is 176.21 - 351.22 USD

234.22 USD
Stock Price
231.72 USD
Intrinsic Value
Intrinsic Value Details

FN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 176.21 - 351.22 231.72 -1.1%
DCF (Growth 10y) 241.68 - 467.19 313.72 33.9%
DCF (EBITDA 5y) 143.71 - 187.15 163.77 -30.1%
DCF (EBITDA 10y) 198.23 - 261.45 226.80 -3.2%
Fair Value 189.98 - 189.98 189.98 -18.89%
P/E 113.04 - 198.79 156.29 -33.3%
EV/EBITDA 69.62 - 108.70 81.97 -65.0%
EPV 60.93 - 75.32 68.13 -70.9%
DDM - Stable 68.37 - 189.55 128.96 -44.9%
DDM - Multi 158.25 - 340.77 216.10 -7.7%

FN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,504.53
Beta 1.89
Outstanding shares (mil) 36.31
Enterprise Value (mil) 8,122.46
Market risk premium 4.60%
Cost of Equity 8.69%
Cost of Debt 5.03%
WACC 8.69%