As of 2024-12-13, the Intrinsic Value of Infinera Corp (INFN) is
7.59 USD. This Infinera valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.58 USD, the upside of Infinera Corp is
15.40%.
The range of the Intrinsic Value is 5.00 - 13.27 USD
Infinera Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.00 - 13.27 |
7.59 |
15.4% |
| DCF (Growth 10y) |
10.06 - 23.73 |
14.37 |
118.4% |
| DCF (EBITDA 5y) |
8.99 - 22.08 |
14.47 |
120.0% |
| DCF (EBITDA 10y) |
13.18 - 31.21 |
20.43 |
210.5% |
| Fair Value |
-9.93 - -9.93 |
-9.93 |
-250.95% |
| P/E |
(9.64) - 4.87 |
(2.97) |
-145.1% |
| EV/EBITDA |
(1.61) - 7.69 |
2.00 |
-69.6% |
| EPV |
(1.28) - (0.83) |
(1.06) |
-116.1% |
| DDM - Stable |
(3.01) - (7.59) |
(5.30) |
-180.5% |
| DDM - Multi |
5.09 - 10.21 |
6.82 |
3.6% |
Infinera Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,558.14 |
| Beta |
1.27 |
| Outstanding shares (mil) |
236.80 |
| Enterprise Value (mil) |
2,121.63 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.24% |
| Cost of Debt |
5.50% |
| WACC |
8.56% |