As of 2024-12-15, the Intrinsic Value of Fortinet Inc (FTNT) is
46.28 USD. This Fortinet valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.95 USD, the upside of Fortinet Inc is
-52.70%.
The range of the Intrinsic Value is 30.38 - 110.71 USD
46.28 USD
Intrinsic Value
Fortinet Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.38 - 110.71 |
46.28 |
-52.7% |
| DCF (Growth 10y) |
41.06 - 147.40 |
62.26 |
-36.4% |
| DCF (EBITDA 5y) |
34.88 - 43.07 |
37.86 |
-61.3% |
| DCF (EBITDA 10y) |
44.74 - 60.87 |
51.07 |
-47.9% |
| Fair Value |
49.90 - 49.90 |
49.90 |
-49.05% |
| P/E |
55.45 - 72.22 |
63.55 |
-35.1% |
| EV/EBITDA |
28.42 - 50.48 |
35.26 |
-64.0% |
| EPV |
11.67 - 16.37 |
14.02 |
-85.7% |
| DDM - Stable |
19.85 - 102.95 |
61.40 |
-37.3% |
| DDM - Multi |
27.44 - 112.59 |
44.34 |
-54.7% |
Fortinet Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
75,073.78 |
| Beta |
1.29 |
| Outstanding shares (mil) |
766.45 |
| Enterprise Value (mil) |
73,578.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.39% |
| Cost of Debt |
5.00% |
| WACC |
8.34% |