NTCT
Netscout Systems Inc
Price:  
21.50 
USD
Volume:  
478,159.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTCT Intrinsic Value

%
Upside

As of 2024-02-27, the Intrinsic Value of Netscout Systems Inc (NTCT) is 28.01 USD. This NTCT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.50 USD, the upside of Netscout Systems Inc is %.

The range of the Intrinsic Value is 21.18 - 44.89 USD

21.50 USD
Stock Price
28.01 USD
Intrinsic Value
Intrinsic Value Details

NTCT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.18 - 44.89 28.01 30.3%
DCF (Growth 10y) 23.73 - 47.64 30.66 42.6%
DCF (EBITDA 5y) 18.57 - 22.24 19.52 -9.2%
DCF (EBITDA 10y) 21.31 - 26.04 22.80 6.0%
Fair Value -41.72 - -41.72 -41.72 -294.03%
P/E (32.01) - 22.94 (7.21) -133.5%
EV/EBITDA 20.58 - 32.96 23.19 7.9%
EPV 34.96 - 43.49 39.22 82.4%
DDM - Stable (17.79) - (54.59) (36.19) -268.3%
DDM - Multi 13.61 - 32.23 19.11 -11.1%

NTCT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,526.50
Beta 0.49
Outstanding shares (mil) 71.00
Enterprise Value (mil) 1,297.39
Market risk premium 4.60%
Cost of Equity 7.66%
Cost of Debt 4.62%
WACC 7.43%