JNPR
Juniper Networks Inc
Price:  
39.93 
USD
Volume:  
25,331,746.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JNPR Intrinsic Value

26.60 %
Upside

What is the intrinsic value of JNPR?

As of 2025-07-01, the Intrinsic Value of Juniper Networks Inc (JNPR) is 50.55 USD. This JNPR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.93 USD, the upside of Juniper Networks Inc is 26.60%.

The range of the Intrinsic Value is 31.99 - 126.11 USD

Is JNPR undervalued or overvalued?

Based on its market price of 39.93 USD and our intrinsic valuation, Juniper Networks Inc (JNPR) is undervalued by 26.60%.

39.93 USD
Stock Price
50.55 USD
Intrinsic Value
Intrinsic Value Details

JNPR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.99 - 126.11 50.55 26.6%
DCF (Growth 10y) 42.22 - 158.22 65.22 63.3%
DCF (EBITDA 5y) 36.47 - 52.96 45.56 14.1%
DCF (EBITDA 10y) 46.20 - 70.14 58.53 46.6%
Fair Value 5.28 - 5.28 5.28 -86.79%
P/E 19.92 - 38.17 30.34 -24.0%
EV/EBITDA 26.71 - 50.36 38.42 -3.8%
EPV 17.61 - 24.19 20.90 -47.7%
DDM - Stable 11.97 - 56.13 34.05 -14.7%
DDM - Multi 29.00 - 98.53 44.01 10.2%

JNPR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,351.79
Beta 0.39
Outstanding shares (mil) 334.38
Enterprise Value (mil) 13,690.89
Market risk premium 4.60%
Cost of Equity 7.93%
Cost of Debt 4.68%
WACC 7.51%