As of 2025-07-09, the Intrinsic Value of Ichor Holdings Ltd (ICHR) is 14.43 USD. This ICHR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.08 USD, the upside of Ichor Holdings Ltd is -37.50%.
The range of the Intrinsic Value is 10.66 - 21.65 USD
Based on its market price of 23.08 USD and our intrinsic valuation, Ichor Holdings Ltd (ICHR) is overvalued by 37.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.66 - 21.65 | 14.43 | -37.5% |
| DCF (Growth 10y) | 12.73 - 23.78 | 16.58 | -28.2% |
| DCF (EBITDA 5y) | 13.55 - 21.52 | 18.02 | -21.9% |
| DCF (EBITDA 10y) | 15.64 - 25.23 | 20.56 | -10.9% |
| Fair Value | -12.01 - -12.01 | -12.01 | -152.03% |
| P/E | (10.50) - (10.75) | (11.04) | -147.8% |
| EV/EBITDA | 6.18 - 11.05 | 8.50 | -63.2% |
| EPV | 9.05 - 11.96 | 10.50 | -54.5% |
| DDM - Stable | (2.88) - (6.72) | (4.80) | -120.8% |
| DDM - Multi | 7.23 - 13.52 | 9.46 | -59.0% |
| Market Cap (mil) | 787.49 |
| Beta | 2.39 |
| Outstanding shares (mil) | 34.12 |
| Enterprise Value (mil) | 804.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.55% |
| Cost of Debt | 5.83% |
| WACC | 11.54% |