IIVI
II-VI Inc
Price:  
227.08 
USD
Volume:  
247,144.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IIVI Intrinsic Value

%
Upside

As of 2024-06-19, 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 %.

The range of the Intrinsic Value is 209.33 - 690.74 USD

227.08 USD
Stock Price
346.46 USD
Intrinsic Value
Intrinsic Value Details

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) 348.29 - 430.08 389.01 71.3%
DCF (EBITDA 10y) 470.72 - 633.79 548.17 141.4%
Fair Value 7.09 - 7.09 7.09 -96.88%
P/E 81.63 - 274.27 176.98 -22.1%
EV/EBITDA 210.22 - 239.69 224.53 -1.1%
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%