As of 2024-10-08, the Intrinsic Value of National Instruments Corp (NATI) is
39.08 USD. This NATI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.98 USD, the upside of National Instruments Corp is
-34.80%.
The range of the Intrinsic Value is 25.81 - 78.57 USD
39.08 USD
Intrinsic Value
NATI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
25.81 - 78.57 |
39.08 |
-34.8% |
DCF (Growth 10y) |
30.54 - 86.11 |
44.64 |
-25.6% |
DCF (EBITDA 5y) |
41.47 - 52.59 |
44.48 |
-25.8% |
DCF (EBITDA 10y) |
44.13 - 60.43 |
49.52 |
-17.4% |
Fair Value |
33.77 - 33.77 |
33.77 |
-43.69% |
P/E |
21.51 - 40.34 |
32.48 |
-45.9% |
EV/EBITDA |
43.43 - 56.83 |
47.33 |
-21.1% |
EPV |
9.67 - 14.21 |
11.94 |
-80.1% |
DDM - Stable |
13.07 - 48.16 |
30.62 |
-49.0% |
DDM - Multi |
23.63 - 62.74 |
33.78 |
-43.7% |
NATI Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
7,965.34 |
Beta |
0.97 |
Outstanding shares (mil) |
132.80 |
Enterprise Value (mil) |
8,415.47 |
Market risk premium |
4.60% |
Cost of Equity |
8.88% |
Cost of Debt |
4.48% |
WACC |
8.56% |