As of 2024-12-12, the Intrinsic Value of Fabrinet (FN) is
321.55 USD. This FN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 240.23 USD, the upside of Fabrinet is
33.90%.
The range of the Intrinsic Value is 213.88 - 695.58 USD
321.55 USD
Intrinsic Value
FN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
213.88 - 695.58 |
321.55 |
33.9% |
| DCF (Growth 10y) |
326.79 - 1,063.25 |
492.44 |
105.0% |
| DCF (EBITDA 5y) |
230.67 - 350.81 |
291.33 |
21.3% |
| DCF (EBITDA 10y) |
319.42 - 517.86 |
412.38 |
71.7% |
| Fair Value |
174.82 - 174.82 |
174.82 |
-27.23% |
| P/E |
176.01 - 240.87 |
213.83 |
-11.0% |
| EV/EBITDA |
101.81 - 170.35 |
132.59 |
-44.8% |
| EPV |
73.15 - 107.69 |
90.42 |
-62.4% |
| DDM - Stable |
48.98 - 185.93 |
117.46 |
-51.1% |
| DDM - Multi |
126.36 - 408.32 |
197.25 |
-17.9% |
FN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,713.14 |
| Beta |
2.93 |
| Outstanding shares (mil) |
36.27 |
| Enterprise Value (mil) |
8,312.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.14% |
| Cost of Debt |
4.92% |
| WACC |
7.92% |