As of 2024-12-13, the Intrinsic Value of Fox Factory Holding Corp (FOXF) is
43.94 USD. This FOXF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.15 USD, the upside of Fox Factory Holding Corp is
36.70%.
The range of the Intrinsic Value is 25.21 - 98.92 USD
43.94 USD
Intrinsic Value
FOXF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.21 - 98.92 |
43.94 |
36.7% |
| DCF (Growth 10y) |
38.31 - 133.34 |
62.68 |
95.0% |
| DCF (EBITDA 5y) |
29.37 - 43.16 |
34.65 |
7.8% |
| DCF (EBITDA 10y) |
39.88 - 66.95 |
50.69 |
57.7% |
| Fair Value |
3.76 - 3.76 |
3.76 |
-88.29% |
| P/E |
2.89 - 34.65 |
17.74 |
-44.8% |
| EV/EBITDA |
3.46 - 25.16 |
11.04 |
-65.6% |
| EPV |
23.67 - 54.51 |
39.09 |
21.6% |
| DDM - Stable |
1.84 - 5.33 |
3.58 |
-88.9% |
| DDM - Multi |
37.71 - 87.05 |
52.85 |
64.4% |
FOXF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,340.01 |
| Beta |
1.37 |
| Outstanding shares (mil) |
41.68 |
| Enterprise Value (mil) |
2,019.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.09% |
| Cost of Debt |
11.00% |
| WACC |
9.27% |