FOXF
Fox Factory Holding Corp
Price:  
44.69 
USD
Volume:  
651,125.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FOXF Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Fox Factory Holding Corp (FOXF) is 91.84 USD. This FOXF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.69 USD, the upside of Fox Factory Holding Corp is %.

The range of the Intrinsic Value is 59.65 - 178.74 USD

44.69 USD
Stock Price
91.84 USD
Intrinsic Value
Intrinsic Value Details

FOXF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.65 - 178.74 91.84 105.5%
DCF (Growth 10y) 88.24 - 243.12 130.38 191.7%
DCF (EBITDA 5y) 41.17 - 76.60 59.03 32.1%
DCF (EBITDA 10y) 65.48 - 113.95 88.68 98.4%
Fair Value 26.52 - 26.52 26.52 -40.66%
P/E 34.02 - 55.26 41.71 -6.7%
EV/EBITDA 8.37 - 41.86 24.27 -45.7%
EPV 44.01 - 69.28 56.64 26.8%
DDM - Stable 16.43 - 62.74 39.58 -11.4%
DDM - Multi 56.30 - 172.80 85.61 91.6%

FOXF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,860.00
Beta 0.40
Outstanding shares (mil) 41.62
Enterprise Value (mil) 2,552.84
Market risk premium 4.60%
Cost of Equity 7.17%
Cost of Debt 6.22%
WACC 6.67%