NSSC
NAPCO Security Technologies Inc
Price:  
55.53 
USD
Volume:  
287,970.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSSC Intrinsic Value

%
Upside

As of 2024-07-23, the Intrinsic Value of NAPCO Security Technologies Inc (NSSC) is 51.21 USD. This NSSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.53 USD, the upside of NAPCO Security Technologies Inc is %.

The range of the Intrinsic Value is 30.29 - 211.61 USD

55.53 USD
Stock Price
51.21 USD
Intrinsic Value
Intrinsic Value Details

NSSC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.29 - 211.61 51.21 -7.8%
DCF (Growth 10y) 39.76 - 265.70 65.94 18.8%
DCF (EBITDA 5y) 29.02 - 32.43 30.88 -44.4%
DCF (EBITDA 10y) 39.19 - 46.97 43.11 -22.4%
Fair Value 31.77 - 31.77 31.77 -42.79%
P/E 23.05 - 41.23 30.71 -44.7%
EV/EBITDA 16.56 - 26.68 22.03 -60.3%
EPV 8.22 - 10.67 9.45 -83.0%
DDM - Stable 10.84 - 53.75 32.30 -41.8%
DDM - Multi 14.04 - 53.92 22.25 -59.9%

NSSC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,047.39
Beta 1.27
Outstanding shares (mil) 36.87
Enterprise Value (mil) 1,997.21
Market risk premium 4.60%
Cost of Equity 9.17%
Cost of Debt 4.62%
WACC 6.60%