As of 2025-06-07, the Intrinsic Value of Fox Factory Holding Corp (FOXF) is 19.40 USD. This FOXF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.47 USD, the upside of Fox Factory Holding Corp is -26.70%.
The range of the Intrinsic Value is 8.39 - 50.05 USD
Based on its market price of 26.47 USD and our intrinsic valuation, Fox Factory Holding Corp (FOXF) is overvalued by 26.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.39 - 50.05 | 19.40 | -26.7% |
| DCF (Growth 10y) | 21.66 - 87.97 | 39.28 | 48.4% |
| DCF (EBITDA 5y) | 13.06 - 25.60 | 16.38 | -38.1% |
| DCF (EBITDA 10y) | 23.40 - 47.31 | 31.14 | 17.6% |
| Fair Value | -29.93 - -29.93 | -29.93 | -213.06% |
| P/E | (57.46) - 4.60 | (28.72) | -208.5% |
| EV/EBITDA | 2.15 - 8.61 | 3.71 | -86.0% |
| EPV | 21.73 - 48.01 | 34.87 | 31.7% |
| DDM - Stable | (44.45) - (106.54) | (75.49) | -385.2% |
| DDM - Multi | 17.68 - 33.45 | 23.18 | -12.4% |
| Market Cap (mil) | 1,104.06 |
| Beta | 1.23 |
| Outstanding shares (mil) | 41.71 |
| Enterprise Value (mil) | 1,745.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.24% |
| Cost of Debt | 10.63% |
| WACC | 9.25% |