NPTN
NeoPhotonics Corp
Price:  
16.01 
USD
Volume:  
1,745,290.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NPTN Intrinsic Value

%
Upside

As of 2024-04-13, the Intrinsic Value of NeoPhotonics Corp (NPTN) is 10.93 USD. This NPTN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 16.01 USD, the upside of NeoPhotonics Corp is %.

The range of the Intrinsic Value is 5.57 - 41.17 USD

16.01 USD
Stock Price
10.93 USD
Intrinsic Value
Intrinsic Value Details

NPTN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (19.12) - (4.32) (6.57) -141.0%
DCF (Growth 10y) 5.57 - 41.17 10.93 -31.7%
DCF (EBITDA 5y) 3.65 - 5.58 4.36 -72.8%
DCF (EBITDA 10y) 10.24 - 16.12 12.48 -22.0%
Fair Value -3.10 - -3.10 -3.10 -119.39%
P/E (13.29) - (15.63) (14.54) -190.8%
EV/EBITDA (0.58) - (0.44) (0.44) -102.8%
EPV (0.75) - (1.22) (0.99) -106.2%
DDM - Stable (7.82) - (51.86) (29.84) -286.4%
DDM - Multi 1.07 - 5.72 1.83 -88.6%

NPTN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 859.58
Beta 0.75
Outstanding shares (mil) 53.69
Enterprise Value (mil) 838.11
Market risk premium 4.60%
Cost of Equity 7.32%
Cost of Debt 5.50%
WACC 7.19%