As of 2025-07-09, 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 -93.3%.

The range of the Intrinsic Value is 4.53 - 32.91 USD.

Is IPHI undervalued or overvalued?

Based on its market price of 172.27 USD and our intrinsic valuation, Inphi Corp (IPHI) is overvalued by 93.3%.

172.27 USD

Stock Price

11.53 USD

Intrinsic Value

Intrinsic Value Details

IPHI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(8.98) - (8.30)	(8.47)	-104.9%
DCF (Growth Exit 10Y)	4.53 - 32.91	11.53	-93.3%
DCF (EBITDA Exit 5Y)	22.47 - 61.78	39.66	-77.0%
DCF (EBITDA Exit 10Y)	41.04 - 114.11	71.60	-58.4%
Peter Lynch Fair Value	-4.24 - -4.24	-4.24	-102.46%
P/E Multiples	(20.46) - (24.73)	(21.48)	-112.5%
EV/EBITDA Multiples	7.47 - 71.29	29.92	-82.6%
Earnings Power Value	(0.19) - 2.12	0.97	-99.4%
Dividend Discount Model - Multi Stages	0.99 - 3	1.51	-99.1%

IPHI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Monolithic Power Systems Inc	298.69 - 770.24	423.88	-44.3%
First Solar Inc	147.27 - 332.37	201.15	21.6%
MACOM Technology Solutions Holdings Inc	15.85 - 92.93	29.44	-78.6%
Universal Display Corp	68.78 - 204.12	100.60	-36.7%
Rambus Inc	32.58 - 82.21	45.85	-29.7%
Cirrus Logic Inc	92.3 - 193.64	122.40	13.7%
Semtech Corp	(0.02) - 5.73	2.40	-94.7%
Power Integrations Inc	19.9 - 75.21	30.84	-47.1%
Diodes Inc	44.27 - 102.51	60.16	5.4%
Synaptics Inc	6.12 - 10.71	8.20	-88.0%

IPHI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	9,246
Beta	0.93
Outstanding shares (mil)	54
Enterprise Value (mil)	9,606

Market risk premium	4.7%
Cost of Equity	8.7%
Cost of Debt	5.5%
WACC	8.5%