MKSI
MKS Instruments Inc
Price:  
106.45 
USD
Volume:  
663,534.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MKSI Intrinsic Value

28.30 %
Upside

What is the intrinsic value of MKSI?

As of 2025-07-12, the Intrinsic Value of MKS Instruments Inc (MKSI) is 136.57 USD. This MKSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.45 USD, the upside of MKS Instruments Inc is 28.30%.

The range of the Intrinsic Value is 83.02 - 267.74 USD

Is MKSI undervalued or overvalued?

Based on its market price of 106.45 USD and our intrinsic valuation, MKS Instruments Inc (MKSI) is undervalued by 28.30%.

106.45 USD
Stock Price
136.57 USD
Intrinsic Value
Intrinsic Value Details

MKSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 83.02 - 267.74 136.57 28.3%
DCF (Growth 10y) 130.47 - 362.73 198.33 86.3%
DCF (EBITDA 5y) 127.25 - 166.30 146.39 37.5%
DCF (EBITDA 10y) 167.85 - 236.02 199.88 87.8%
Fair Value 17.00 - 17.00 17.00 -84.03%
P/E 99.04 - 139.85 122.61 15.2%
EV/EBITDA 112.68 - 182.30 124.75 17.2%
EPV 47.47 - 80.41 63.94 -39.9%
DDM - Stable 24.45 - 69.23 46.84 -56.0%
DDM - Multi 59.70 - 131.50 82.14 -22.8%

MKSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,139.60
Beta 2.58
Outstanding shares (mil) 67.07
Enterprise Value (mil) 10,943.60
Market risk premium 4.60%
Cost of Equity 11.08%
Cost of Debt 8.06%
WACC 9.43%