As of 2024-12-13, the Intrinsic Value of IPG Photonics Corp (IPGP) is
84.22 USD. This IPGP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.73 USD, the upside of IPG Photonics Corp is
8.40%.
The range of the Intrinsic Value is 64.19 - 146.80 USD
84.22 USD
Intrinsic Value
IPGP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.19 - 146.80 |
84.22 |
8.4% |
| DCF (Growth 10y) |
73.30 - 166.38 |
96.10 |
23.6% |
| DCF (EBITDA 5y) |
90.84 - 130.45 |
110.86 |
42.6% |
| DCF (EBITDA 10y) |
90.84 - 139.00 |
113.24 |
45.7% |
| Fair Value |
-31.63 - -31.63 |
-31.63 |
-140.69% |
| P/E |
(65.25) - 71.63 |
(7.98) |
-110.3% |
| EV/EBITDA |
40.66 - 94.72 |
62.55 |
-19.5% |
| EPV |
64.54 - 93.89 |
79.22 |
1.9% |
| DDM - Stable |
(19.10) - (61.04) |
(40.07) |
-151.5% |
| DDM - Multi |
30.37 - 79.75 |
44.47 |
-42.8% |
IPGP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,361.82 |
| Beta |
1.68 |
| Outstanding shares (mil) |
43.25 |
| Enterprise Value (mil) |
2,477.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.79% |
| Cost of Debt |
5.95% |
| WACC |
7.64% |