NTGR
NETGEAR Inc
Price:  
14.94 
USD
Volume:  
231,866.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTGR Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of NETGEAR Inc (NTGR) is 3.30 USD. This NTGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.94 USD, the upside of NETGEAR Inc is %.

The range of the Intrinsic Value is 2.92 - 4.06 USD

14.94 USD
Stock Price
3.30 USD
Intrinsic Value
Intrinsic Value Details

NTGR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.92 - 4.06 3.30 -77.9%
DCF (Growth 10y) 4.50 - 6.67 5.25 -64.9%
DCF (EBITDA 5y) 5.92 - 8.04 6.70 -55.1%
DCF (EBITDA 10y) 7.46 - 10.62 8.65 -42.1%
Fair Value -88.31 - -88.31 -88.31 -691.09%
P/E (89.44) - (83.36) (94.93) -735.4%
EV/EBITDA 6.21 - 7.74 6.67 -55.4%
EPV 10.10 - 11.13 10.61 -29.0%
DDM - Stable (17.99) - (40.64) (29.31) -296.2%
DDM - Multi 3.38 - 6.29 4.43 -70.3%

NTGR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 443.12
Beta 0.22
Outstanding shares (mil) 29.66
Enterprise Value (mil) 266.40
Market risk premium 4.60%
Cost of Equity 12.78%
Cost of Debt 5.00%
WACC 8.43%