As of 2025-10-24, the Intrinsic Value of Fabrinet (FN) is 330.66 USD. This FN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 421.00 USD, the upside of Fabrinet is -21.50%.
The range of the Intrinsic Value is 242.60 - 536.02 USD
Based on its market price of 421.00 USD and our intrinsic valuation, Fabrinet (FN) is overvalued by 21.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 242.60 - 536.02 | 330.66 | -21.5% |
| DCF (Growth 10y) | 361.26 - 783.29 | 488.83 | 16.1% |
| DCF (EBITDA 5y) | 208.86 - 281.48 | 251.83 | -40.2% |
| DCF (EBITDA 10y) | 301.67 - 418.67 | 364.43 | -13.4% |
| Fair Value | 222.37 - 222.37 | 222.37 | -47.18% |
| P/E | 299.55 - 340.11 | 319.83 | -24.0% |
| EV/EBITDA | 78.74 - 151.21 | 111.12 | -73.6% |
| EPV | 78.47 - 102.05 | 90.26 | -78.6% |
| DDM - Stable | 50.53 - 141.96 | 96.24 | -77.1% |
| DDM - Multi | 129.38 - 304.94 | 184.24 | -56.2% |
| Market Cap (mil) | 15,042.33 |
| Beta | 1.75 |
| Outstanding shares (mil) | 35.73 |
| Enterprise Value (mil) | 15,042.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.40% |
| Cost of Debt | 5.00% |
| WACC | 8.59% |