FTNT
Fortinet Inc
Price:  
61.43 
USD
Volume:  
2,799,337.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Fortinet Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Fortinet Inc (FTNT) is 41.43 USD. This Fortinet valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.43 USD, the upside of Fortinet Inc is %.

The range of the Intrinsic Value is 26.66 - 106.43 USD

61.43 USD
Stock Price
41.43 USD
Intrinsic Value
Intrinsic Value Details

Fortinet Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.66 - 106.43 41.43 -32.6%
DCF (Growth 10y) 34.14 - 132.71 52.56 -14.4%
DCF (EBITDA 5y) 37.60 - 53.99 42.46 -30.9%
DCF (EBITDA 10y) 42.07 - 66.66 50.22 -18.2%
Fair Value 39.28 - 39.28 39.28 -36.05%
P/E 51.32 - 57.92 52.74 -14.1%
EV/EBITDA 26.39 - 48.59 36.82 -40.1%
EPV 10.39 - 15.68 13.04 -78.8%
DDM - Stable 14.21 - 79.89 47.05 -23.4%
DDM - Multi 23.91 - 109.53 39.82 -35.2%

Fortinet Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 46,891.36
Beta 1.13
Outstanding shares (mil) 763.33
Enterprise Value (mil) 45,957.86
Market risk premium 4.60%
Cost of Equity 8.75%
Cost of Debt 5.00%
WACC 8.67%