As of 2025-07-05, the Intrinsic Value of Novanta Inc (NOVT) is 85.71 USD. This Novanta valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.33 USD, the upside of Novanta Inc is -35.70%.
The range of the Intrinsic Value is 62.06 - 137.27 USD
Based on its market price of 133.33 USD and our intrinsic valuation, Novanta Inc (NOVT) is overvalued by 35.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.06 - 137.27 | 85.71 | -35.7% |
| DCF (Growth 10y) | 85.74 - 179.07 | 115.32 | -13.5% |
| DCF (EBITDA 5y) | 88.63 - 149.95 | 119.31 | -10.5% |
| DCF (EBITDA 10y) | 112.33 - 192.67 | 150.65 | 13.0% |
| Fair Value | 21.87 - 21.87 | 21.87 | -83.59% |
| P/E | 45.04 - 82.56 | 58.33 | -56.2% |
| EV/EBITDA | 69.11 - 116.44 | 100.69 | -24.5% |
| EPV | 31.69 - 42.00 | 36.84 | -72.4% |
| DDM - Stable | 16.50 - 45.20 | 30.85 | -76.9% |
| DDM - Multi | 43.84 - 94.54 | 60.04 | -55.0% |
| Market Cap (mil) | 4,795.88 |
| Beta | 1.50 |
| Outstanding shares (mil) | 35.97 |
| Enterprise Value (mil) | 5,083.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.12% |
| Cost of Debt | 5.29% |
| WACC | 9.68% |