MKSI
MKS Instruments Inc
Price:  
137.16 
USD
Volume:  
1,096,409.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MKSI Intrinsic Value

-362.00 %
Upside

As of 2024-06-20, the Intrinsic Value of MKS Instruments Inc (MKSI) is (359.36) USD. This MKSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.16 USD, the upside of MKS Instruments Inc is -362.00%.

The range of the Intrinsic Value is (660.88) - (264.30) USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

137.16 USD
Stock Price
(359.36) USD
Intrinsic Value
Intrinsic Value Details

MKSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (660.88) - (264.30) (359.36) -362.0%
DCF (Growth 10y) (306.66) - (763.08) (417.23) -404.2%
DCF (EBITDA 5y) (361.65) - (513.81) (1,234.50) -123450.0%
DCF (EBITDA 10y) (381.37) - (595.75) (1,234.50) -123450.0%
Fair Value -132.74 - -132.74 -132.74 -196.78%
P/E (828.29) - (1,053.41) (1,012.13) -837.9%
EV/EBITDA 164.49 - 295.34 226.36 65.0%
EPV 28.80 - 77.30 53.05 -61.3%
DDM - Stable (158.80) - (544.83) (351.81) -356.5%
DDM - Multi (134.39) - (383.58) (201.99) -247.3%

MKSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,217.15
Beta 2.30
Outstanding shares (mil) 67.20
Enterprise Value (mil) 13,114.15
Market risk premium 4.60%
Cost of Equity 12.04%
Cost of Debt 8.14%
WACC 10.17%