MKSI
MKS Instruments Inc
Price:  
92.17 
USD
Volume:  
548,607.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MKSI Intrinsic Value

66.70 %
Upside

What is the intrinsic value of MKSI?

As of 2025-06-20, the Intrinsic Value of MKS Instruments Inc (MKSI) is 153.65 USD. This MKSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.17 USD, the upside of MKS Instruments Inc is 66.70%.

The range of the Intrinsic Value is 83.86 - 384.61 USD

Is MKSI undervalued or overvalued?

Based on its market price of 92.17 USD and our intrinsic valuation, MKS Instruments Inc (MKSI) is undervalued by 66.70%.

92.17 USD
Stock Price
153.65 USD
Intrinsic Value
Intrinsic Value Details

MKSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 83.86 - 384.61 153.65 66.7%
DCF (Growth 10y) 131.66 - 517.32 221.88 140.7%
DCF (EBITDA 5y) 122.72 - 160.37 145.79 58.2%
DCF (EBITDA 10y) 163.90 - 240.10 204.07 121.4%
Fair Value 17.00 - 17.00 17.00 -81.56%
P/E 86.63 - 117.28 104.22 13.1%
EV/EBITDA 96.36 - 143.67 115.75 25.6%
EPV 47.91 - 95.96 71.93 -22.0%
DDM - Stable 23.70 - 95.40 59.55 -35.4%
DDM - Multi 57.62 - 184.71 88.37 -4.1%

MKSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,181.84
Beta 2.56
Outstanding shares (mil) 67.07
Enterprise Value (mil) 9,985.84
Market risk premium 4.60%
Cost of Equity 10.62%
Cost of Debt 8.06%
WACC 8.99%