As of 2025-11-29, the Intrinsic Value of MKS Instruments Inc (MKSI) is 145.27 USD. This MKSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.39 USD, the upside of MKS Instruments Inc is -7.10%.
The range of the Intrinsic Value is 92.60 - 267.23 USD
Based on its market price of 156.39 USD and our intrinsic valuation, MKS Instruments Inc (MKSI) is overvalued by 7.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.60 - 267.23 | 145.27 | -7.1% |
| DCF (Growth 10y) | 165.21 - 416.72 | 241.53 | 54.4% |
| DCF (EBITDA 5y) | 151.26 - 223.15 | 173.75 | 11.1% |
| DCF (EBITDA 10y) | 233.34 - 357.44 | 275.79 | 76.3% |
| Fair Value | 20.77 - 20.77 | 20.77 | -86.72% |
| P/E | 101.45 - 161.10 | 137.80 | -11.9% |
| EV/EBITDA | 129.94 - 265.05 | 168.88 | 8.0% |
| EPV | 50.72 - 80.48 | 65.60 | -58.1% |
| DDM - Stable | 29.73 - 86.33 | 58.03 | -62.9% |
| DDM - Multi | 63.89 - 143.72 | 88.41 | -43.5% |
| Market Cap (mil) | 10,503.15 |
| Beta | 2.52 |
| Outstanding shares (mil) | 67.16 |
| Enterprise Value (mil) | 14,110.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.06% |
| Cost of Debt | 7.24% |
| WACC | 9.49% |