As of 2025-01-13, the Intrinsic Value of Methode Electronics Inc (MEI) is
14.15 USD. This MEI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.97 USD, the upside of Methode Electronics Inc is
29.00%.
The range of the Intrinsic Value is 5.41 - 52.29 USD
14.15 USD
Intrinsic Value
MEI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.41 - 52.29 |
14.15 |
29.0% |
| DCF (Growth 10y) |
26.53 - 146.80 |
49.03 |
346.9% |
| DCF (EBITDA 5y) |
14.32 - 29.24 |
21.32 |
94.4% |
| DCF (EBITDA 10y) |
29.16 - 58.83 |
42.24 |
285.0% |
| Fair Value |
-12.45 - -12.45 |
-12.45 |
-213.50% |
| P/E |
(45.47) - (41.09) |
(45.45) |
-514.3% |
| EV/EBITDA |
1.31 - 10.25 |
5.43 |
-50.5% |
| EPV |
18.46 - 33.72 |
26.09 |
137.8% |
| DDM - Stable |
(16.18) - (56.35) |
(36.26) |
-430.6% |
| DDM - Multi |
8.00 - 23.04 |
12.06 |
9.9% |
MEI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
391.19 |
| Beta |
2.06 |
| Outstanding shares (mil) |
35.66 |
| Enterprise Value (mil) |
634.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.88% |
| Cost of Debt |
5.50% |
| WACC |
8.08% |