As of 2024-12-15, the Intrinsic Value of Ichor Holdings Ltd (ICHR) is
11.36 USD. This ICHR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.35 USD, the upside of Ichor Holdings Ltd is
-64.90%.
The range of the Intrinsic Value is 7.87 - 19.73 USD
11.36 USD
Intrinsic Value
ICHR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.87 - 19.73 |
11.36 |
-64.9% |
| DCF (Growth 10y) |
21.82 - 52.48 |
30.86 |
-4.6% |
| DCF (EBITDA 5y) |
14.82 - 33.21 |
18.61 |
-42.5% |
| DCF (EBITDA 10y) |
21.97 - 46.55 |
27.59 |
-14.7% |
| Fair Value |
-14.72 - -14.72 |
-14.72 |
-145.49% |
| P/E |
(14.09) - (20.85) |
(19.56) |
-160.5% |
| EV/EBITDA |
3.40 - 12.30 |
5.37 |
-83.4% |
| EPV |
20.13 - 27.00 |
23.56 |
-27.2% |
| DDM - Stable |
(6.71) - (19.18) |
(12.95) |
-140.0% |
| DDM - Multi |
8.27 - 18.62 |
11.48 |
-64.5% |
ICHR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,091.17 |
| Beta |
2.86 |
| Outstanding shares (mil) |
33.73 |
| Enterprise Value (mil) |
1,105.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.95% |
| Cost of Debt |
5.82% |
| WACC |
9.05% |