Maxlinear Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Maxlinear Inc (MXL) is
0.52 USD. This Maxlinear valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 18.61 USD, the upside of Maxlinear Inc is
-97.20%.
The range of the Intrinsic Value is 0.28 - 1.23 USD
Maxlinear Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(7.90) - (2.56) |
(3.97) |
-121.3% |
| DCF (Growth 10y) |
0.28 - 1.23 |
0.52 |
-97.2% |
| DCF (EBITDA 5y) |
3.45 - 7.22 |
5.27 |
-71.7% |
| DCF (EBITDA 10y) |
5.22 - 12.25 |
8.43 |
-54.7% |
| Fair Value |
-13.39 - -13.39 |
-13.39 |
-171.93% |
| P/E |
(50.39) - (61.20) |
(57.23) |
-407.5% |
| EV/EBITDA |
(16.41) - 7.84 |
(8.96) |
-148.1% |
| EPV |
13.79 - 18.44 |
16.11 |
-13.4% |
| DDM - Stable |
(25.06) - (86.12) |
(55.59) |
-398.7% |
| DDM - Multi |
(0.53) - (1.42) |
(0.77) |
-104.2% |
Maxlinear Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,569.94 |
| Beta |
2.72 |
| Outstanding shares (mil) |
84.36 |
| Enterprise Value (mil) |
1,544.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.14% |
| Cost of Debt |
5.89% |
| WACC |
8.84% |