JNPR
Juniper Networks Inc
Price:  
37.37 
USD
Volume:  
2,973,064.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JNPR Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Juniper Networks Inc (JNPR) is 43.47 USD. This JNPR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.37 USD, the upside of Juniper Networks Inc is %.

The range of the Intrinsic Value is 29.95 - 81.31 USD

37.37 USD
Stock Price
43.47 USD
Intrinsic Value
Intrinsic Value Details

JNPR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.95 - 81.31 43.47 16.3%
DCF (Growth 10y) 35.42 - 90.54 50.08 34.0%
DCF (EBITDA 5y) 26.21 - 40.94 33.36 -10.7%
DCF (EBITDA 10y) 32.35 - 51.22 41.03 9.8%
Fair Value 4.82 - 4.82 4.82 -87.11%
P/E 27.71 - 37.33 34.00 -9.0%
EV/EBITDA 18.28 - 88.06 39.88 6.7%
EPV 16.09 - 23.88 19.98 -46.5%
DDM - Stable 8.04 - 27.71 17.87 -52.2%
DDM - Multi 22.24 - 55.37 31.28 -16.3%

JNPR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,029.78
Beta 0.63
Outstanding shares (mil) 321.91
Enterprise Value (mil) 12,578.48
Market risk premium 4.60%
Cost of Equity 8.76%
Cost of Debt 4.77%
WACC 8.22%