INFN
Infinera Corp
Price:  
5.37 
USD
Volume:  
2,746,337.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Infinera Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Infinera Corp (INFN) is 0.62 USD. This Infinera valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.37 USD, the upside of Infinera Corp is %.

The range of the Intrinsic Value is (0.06) - 1.77 USD

5.37 USD
Stock Price
0.62 USD
Intrinsic Value
Intrinsic Value Details

Infinera Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2.32) - (1.71) (2.18) -140.6%
DCF (Growth 10y) (1.30) - 2.27 (0.48) -109.0%
DCF (EBITDA 5y) (0.06) - 1.77 0.62 -88.4%
DCF (EBITDA 10y) 0.32 - 3.45 1.46 -72.7%
Fair Value -0.18 - -0.18 -0.18 -103.36%
P/E (0.79) - (0.74) (0.84) -115.7%
EV/EBITDA (0.77) - 2.63 0.70 -86.9%
EPV (2.34) - (2.37) (2.35) -143.8%
DDM - Stable (0.20) - (0.54) (0.37) -106.9%
DDM - Multi 0.93 - 2.01 1.28 -76.2%

Infinera Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,218.56
Beta 2.26
Outstanding shares (mil) 226.92
Enterprise Value (mil) 1,738.56
Market risk premium 4.60%
Cost of Equity 11.49%
Cost of Debt 8.66%
WACC 10.36%