MEI
Methode Electronics Inc
Price:  
21.22 
USD
Volume:  
383,768.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MEI Intrinsic Value

129.60 %
Upside

As of 2024-02-23, the Intrinsic Value of Methode Electronics Inc (MEI) is 48.72 USD. This MEI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.22 USD, the upside of Methode Electronics Inc is 129.60%.

The range of the Intrinsic Value is 34.25 - 82.05 USD

21.22 USD
Stock Price
48.72 USD
Intrinsic Value
Intrinsic Value Details

MEI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.25 - 82.05 48.72 129.6%
DCF (Growth 10y) 39.75 - 87.48 54.37 156.2%
DCF (EBITDA 5y) 30.43 - 46.28 35.29 66.3%
DCF (EBITDA 10y) 36.62 - 55.54 43.03 102.8%
Fair Value -7.86 - -7.86 -7.86 -137.02%
P/E (10.43) - 39.32 11.68 -45.0%
EV/EBITDA 9.60 - 21.50 15.97 -24.8%
EPV 26.22 - 37.26 31.74 49.6%
DDM - Stable (4.91) - (11.92) (8.42) -139.7%
DDM - Multi 27.02 - 51.80 35.60 67.8%

MEI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 755.43
Beta 1.49
Outstanding shares (mil) 35.60
Enterprise Value (mil) 964.93
Market risk premium 4.60%
Cost of Equity 11.58%
Cost of Debt 5.46%
WACC 9.58%