As of 2025-05-17, the Intrinsic Value of NAPCO Security Technologies Inc (NSSC) is 25.08 USD. This NSSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.83 USD, the upside of NAPCO Security Technologies Inc is -9.90%.
The range of the Intrinsic Value is 19.33 - 37.90 USD
Based on its market price of 27.83 USD and our intrinsic valuation, NAPCO Security Technologies Inc (NSSC) is overvalued by 9.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.33 - 37.90 | 25.08 | -9.9% |
| DCF (Growth 10y) | 22.75 - 43.18 | 29.13 | 4.7% |
| DCF (EBITDA 5y) | 22.51 - 30.38 | 26.37 | -5.3% |
| DCF (EBITDA 10y) | 25.14 - 35.23 | 29.85 | 7.2% |
| Fair Value | 33.23 - 33.23 | 33.23 | 19.40% |
| P/E | 16.00 - 30.99 | 22.50 | -19.1% |
| EV/EBITDA | 19.35 - 29.28 | 25.17 | -9.6% |
| EPV | 10.74 - 14.04 | 12.39 | -55.5% |
| DDM - Stable | 6.68 - 18.03 | 12.35 | -55.6% |
| DDM - Multi | 8.70 - 18.49 | 11.85 | -57.4% |
| Market Cap (mil) | 1,013.01 |
| Beta | 1.61 |
| Outstanding shares (mil) | 36.40 |
| Enterprise Value (mil) | 929.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.28% |
| Cost of Debt | 4.48% |
| WACC | 8.09% |