As of 2024-12-11, the Intrinsic Value of NortonLifeLock Inc (NLOK) is
25.97 USD. This NLOK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.66 USD, the upside of NortonLifeLock Inc is
19.90%.
The range of the Intrinsic Value is 14.43 - 57.35 USD
25.97 USD
Intrinsic Value
NLOK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.43 - 57.35 |
25.97 |
19.9% |
| DCF (Growth 10y) |
15.91 - 55.18 |
26.55 |
22.6% |
| DCF (EBITDA 5y) |
8.58 - 11.57 |
10.06 |
-53.5% |
| DCF (EBITDA 10y) |
11.20 - 15.43 |
13.24 |
-38.9% |
| Fair Value |
53.26 - 53.26 |
53.26 |
145.90% |
| P/E |
30.20 - 73.09 |
50.90 |
135.0% |
| EV/EBITDA |
13.16 - 26.30 |
16.37 |
-24.4% |
| EPV |
8.10 - 13.38 |
10.74 |
-50.4% |
| DDM - Stable |
16.15 - 47.77 |
31.96 |
47.5% |
| DDM - Multi |
8.79 - 20.06 |
12.21 |
-43.6% |
NLOK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,416.25 |
| Beta |
0.70 |
| Outstanding shares (mil) |
665.57 |
| Enterprise Value (mil) |
23,668.25 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.80% |
| Cost of Debt |
5.00% |
| WACC |
7.36% |