As of 2024-12-12, the Intrinsic Value of Maxim Integrated Products Inc (MXIM) is
51.33 USD. This MXIM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 103.14 USD, the upside of Maxim Integrated Products Inc is
-50.20%.
The range of the Intrinsic Value is 44.04 - 62.41 USD
51.33 USD
Intrinsic Value
MXIM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.04 - 62.41 |
51.33 |
-50.2% |
| DCF (Growth 10y) |
51.90 - 73.44 |
60.48 |
-41.4% |
| DCF (EBITDA 5y) |
56.08 - 118.88 |
79.38 |
-23.0% |
| DCF (EBITDA 10y) |
62.15 - 126.51 |
85.52 |
-17.1% |
| Fair Value |
15.66 - 15.66 |
15.66 |
-84.82% |
| P/E |
70.23 - 106.95 |
83.90 |
-18.7% |
| EV/EBITDA |
52.73 - 120.47 |
85.07 |
-17.5% |
| EPV |
34.48 - 43.83 |
39.15 |
-62.0% |
| DDM - Stable |
21.91 - 42.89 |
32.40 |
-68.6% |
| DDM - Multi |
28.33 - 44.12 |
34.58 |
-66.5% |
MXIM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,699.90 |
| Beta |
1.16 |
| Outstanding shares (mil) |
268.57 |
| Enterprise Value (mil) |
26,403.96 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.65% |
| Cost of Debt |
4.25% |
| WACC |
8.48% |