INVE
Identiv Inc
Price:  
8.56 
USD
Volume:  
35,664.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Identiv Intrinsic Value

24.20 %
Upside

As of 2024-02-23, the Intrinsic Value of Identiv Inc (INVE) is 10.63 USD. This Identiv valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.56 USD, the upside of Identiv Inc is 24.20%.

The range of the Intrinsic Value is 8.22 - 15.48 USD

8.56 USD
Stock Price
10.63 USD
Intrinsic Value
Intrinsic Value Details

Identiv Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.22 - 15.48 10.63 24.2%
DCF (Growth 10y) 12.22 - 22.26 15.57 81.9%
DCF (EBITDA 5y) 7.88 - 11.01 9.21 7.6%
DCF (EBITDA 10y) 11.53 - 16.09 13.46 57.3%
Fair Value -0.76 - -0.76 -0.76 -108.92%
P/E (1.91) - 4.75 0.96 -88.8%
EV/EBITDA 0.42 - 6.56 2.90 -66.1%
EPV 1.02 - 1.14 1.08 -87.3%
DDM - Stable (1.08) - (3.36) (2.22) -125.9%
DDM - Multi 4.68 - 11.65 6.72 -21.5%

Identiv Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 198.34
Beta 0.91
Outstanding shares (mil) 23.17
Enterprise Value (mil) 188.54
Market risk premium 4.60%
Cost of Equity 10.00%
Cost of Debt 7.00%
WACC 8.16%