As of 2024-12-12, the Intrinsic Value of Novanta Inc (NOVT) is
107.19 USD. This Novanta valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 166.87 USD, the upside of Novanta Inc is
-35.80%.
The range of the Intrinsic Value is 68.04 - 237.06 USD
107.19 USD
Intrinsic Value
Novanta Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.04 - 237.06 |
107.19 |
-35.8% |
| DCF (Growth 10y) |
91.58 - 297.79 |
139.73 |
-16.3% |
| DCF (EBITDA 5y) |
96.10 - 133.74 |
108.03 |
-35.3% |
| DCF (EBITDA 10y) |
116.35 - 176.20 |
137.36 |
-17.7% |
| Fair Value |
17.03 - 17.03 |
17.03 |
-89.79% |
| P/E |
44.40 - 75.06 |
61.11 |
-63.4% |
| EV/EBITDA |
45.67 - 114.43 |
76.71 |
-54.0% |
| EPV |
26.62 - 43.02 |
34.82 |
-79.1% |
| DDM - Stable |
15.01 - 60.99 |
38.00 |
-77.2% |
| DDM - Multi |
53.12 - 170.84 |
81.41 |
-51.2% |
Novanta Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,993.97 |
| Beta |
1.63 |
| Outstanding shares (mil) |
35.92 |
| Enterprise Value (mil) |
6,362.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.14% |
| Cost of Debt |
4.80% |
| WACC |
8.86% |