As of 2025-07-04, the Intrinsic Value of Mcafee Corp (MCFE) is 15.44 USD. This MCFE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.99 USD, the upside of Mcafee Corp is -40.6%.

The range of the Intrinsic Value is 8.63 - 38.72 USD.

Is MCFE undervalued or overvalued?

Based on its market price of 25.99 USD and our intrinsic valuation, Mcafee Corp (MCFE) is overvalued by 40.6%.

25.99 USD

Stock Price

15.44 USD

Intrinsic Value

Intrinsic Value Details

MCFE Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	8.63 - 38.72	15.44	-40.6%
DCF (Growth Exit 10Y)	12.68 - 49.31	21.03	-19.1%
DCF (EBITDA Exit 5Y)	16.01 - 20.85	18.85	-27.5%
DCF (EBITDA Exit 10Y)	19.98 - 28.1	24.30	-6.5%
Peter Lynch Fair Value	4.63 - 4.63	4.63	-82.2%
P/E Multiples	8.2 - 85.8	46.97	80.7%
EV/EBITDA Multiples	13.89 - 35.67	24.18	-7.0%
Earnings Power Value	16.06 - 23.12	19.59	-24.6%
Dividend Discount Model - Stable	7.51 - 25.85	16.68	-35.8%
Dividend Discount Model - Multi Stages	6.59 - 14.44	8.74	-66.4%

MCFE Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Microsoft Corp	197.13 - 535.71	285.56	-42.8%
Oracle Corp	72.78 - 418.69	133.19	-43.9%
Fortinet Inc	47.8 - 192.46	74.03	-29.9%
VMware Inc	66.2 - 382.56	114.18	-19.9%
NortonLifeLock Inc	14.43 - 57.35	25.97	19.9%

MCFE Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	11,460
Beta	1.05
Outstanding shares (mil)	441
Enterprise Value (mil)	13,549

Market risk premium	4.7%
Cost of Equity	8.8%
Cost of Debt	6%
WACC	7.9%