MCFE
Mcafee Corp
Price:
25.99
USD
Volume:
9,143,160
United States | Software
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
MCFE EV/EBITDA
-24.5 %
Upside
As of 2025-05-15, the EV/EBITDA ratio of Mcafee Corp (MCFE) is 20. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. MCFE's latest enterprise value is 13,549 mil USD. MCFE's TTM EBITDA according to its financial statements is 677 mil USD. Dividing these 2 quantities gives us the above MCFE EV/EBITDA ratio.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 20.1x - 21.4x | 20.2x |
| Forward EV/EBITDA multiples | 22.8x - 24.0x | 24.2x |
| Fair Price | 12.45 - 28.15 | 19.62 |
| Upside | -52.1% - 8.3% | -24.5% |
25.99 USD
Stock Price
19.62 USD
Fair Price
| (USD in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (USD mil) | EV/EBITDA | EV/EBITDA | |
| Mcafee Corp | 11,460 | 20x | 40.8x |
| Fortinet Inc | 78,941 | 36.2x | 29.9x |
| Microsoft Corp | 3,367,147 | 23.1x | 22.1x |
| NortonLifeLock Inc | 14,416 | 14.8x | 19.8x |
| Oracle Corp | 456,949 | 20.3x | 23.3x |
| VMware Inc | 61,521 | 19.9x | 25x |
| Industry median | 20.2x | 24.2x | |
| (*) EBITDA | 677 | 332 | |
| Enterprise value | 13,642 | 8,022 | |
| (-) Net debt | 2,089 | 2,089 | |
| Equity value | 11,553 | 5,933 | |
| (/) Outstanding shares | 441 | 441 | |
| Fair price | 26 | 13 | |