As of 2024-12-11, the Intrinsic Value of II-VI Inc (IIVI) is
346.46 USD. This IIVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 227.08 USD, the upside of II-VI Inc is
52.60%.
The range of the Intrinsic Value is 209.33 - 690.74 USD
346.46 USD
Intrinsic Value
IIVI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
209.33 - 690.74 |
346.46 |
52.6% |
| DCF (Growth 10y) |
371.64 - 1,050.92 |
566.46 |
149.5% |
| DCF (EBITDA 5y) |
384.29 - 535.12 |
452.46 |
99.2% |
| DCF (EBITDA 10y) |
506.48 - 751.19 |
615.00 |
170.8% |
| Fair Value |
7.09 - 7.09 |
7.09 |
-96.88% |
| P/E |
119.38 - 264.31 |
189.60 |
-16.5% |
| EV/EBITDA |
206.20 - 322.98 |
257.61 |
13.4% |
| EPV |
(41.52) - (12.30) |
(26.91) |
-111.8% |
| DDM - Stable |
30.91 - 78.86 |
54.88 |
-75.8% |
| DDM - Multi |
200.81 - 399.38 |
267.41 |
17.8% |
IIVI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,393.03 |
| Beta |
1.46 |
| Outstanding shares (mil) |
28.15 |
| Enterprise Value (mil) |
10,117.82 |
| Market risk premium |
4.24% |
| Cost of Equity |
11.36% |
| Cost of Debt |
5.36% |
| WACC |
9.31% |