As of 2026-06-09, the Intrinsic Value of MACOM Technology Solutions Holdings Inc (MTSI) is 0.84 USD. This MTSI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 361.86 USD, the upside of MACOM Technology Solutions Holdings Inc is -99.80%.
The range of the Intrinsic Value is (1.79) - 7.66 USD
Based on its market price of 361.86 USD and our intrinsic valuation, MACOM Technology Solutions Holdings Inc (MTSI) is overvalued by 99.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (21.10) - (12.08) | (14.63) | -104.0% |
| DCF (Growth 10y) | (1.79) - 7.66 | 0.84 | -99.8% |
| DCF (EBITDA 5y) | 27.92 - 57.48 | 41.40 | -88.6% |
| DCF (EBITDA 10y) | 44.84 - 98.28 | 68.26 | -81.1% |
| Fair Value | 57.91 - 57.91 | 57.91 | -84.00% |
| P/E | 82.47 - 131.35 | 109.75 | -69.7% |
| EV/EBITDA | (3.27) - 163.30 | 62.40 | -82.8% |
| EPV | 12.61 - 17.55 | 15.08 | -95.8% |
| DDM - Stable | 22.41 - 72.79 | 47.60 | -86.8% |
| DDM - Multi | 10.39 - 26.45 | 14.95 | -95.9% |
| Market Cap (mil) | 27,609.92 |
| Beta | 0.96 |
| Outstanding shares (mil) | 76.30 |
| Enterprise Value (mil) | 27,919.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.05% |
| Cost of Debt | 4.25% |
| WACC | 8.92% |