As of 2025-06-24, the Intrinsic Value of Inphi Corp (IPHI) is 11.53 USD. This IPHI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 172.27 USD, the upside of Inphi Corp is -93.30%.
The range of the Intrinsic Value is 4.53 - 32.91 USD
Based on its market price of 172.27 USD and our intrinsic valuation, Inphi Corp (IPHI) is overvalued by 93.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.98) - (8.30) | (8.47) | -104.9% |
| DCF (Growth 10y) | 4.53 - 32.91 | 11.53 | -93.3% |
| DCF (EBITDA 5y) | 19.54 - 57.75 | 36.59 | -78.8% |
| DCF (EBITDA 10y) | 36.63 - 107.29 | 66.70 | -61.3% |
| Fair Value | -4.24 - -4.24 | -4.24 | -102.46% |
| P/E | (22.69) - (27.98) | (24.71) | -114.3% |
| EV/EBITDA | 5.38 - 66.79 | 27.65 | -83.9% |
| EPV | (0.19) - 2.12 | 0.97 | -99.4% |
| DDM - Stable | (11.20) - (41.70) | (26.45) | -115.4% |
| DDM - Multi | 0.99 - 3.00 | 1.51 | -99.1% |
| Market Cap (mil) | 9,246.20 |
| Beta | 0.93 |
| Outstanding shares (mil) | 53.67 |
| Enterprise Value (mil) | 9,606.36 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.68% |
| Cost of Debt | 5.50% |
| WACC | 8.50% |