As of 2025-02-17, the Intrinsic Value of NETGEAR Inc (NTGR) is
54.00 USD. This NTGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.46 USD, the upside of NETGEAR Inc is
89.70%.
The range of the Intrinsic Value is 37.09 - 125.97 USD
54.00 USD
Intrinsic Value
NTGR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
37.09 - 125.97 |
54.00 |
89.7% |
DCF (Growth 10y) |
38.37 - 119.82 |
54.00 |
89.7% |
DCF (EBITDA 5y) |
32.51 - 46.85 |
36.15 |
27.0% |
DCF (EBITDA 10y) |
36.66 - 53.44 |
41.33 |
45.2% |
Fair Value |
2.15 - 2.15 |
2.15 |
-92.45% |
P/E |
6.72 - 30.68 |
17.10 |
-39.9% |
EV/EBITDA |
(8.42) - 37.30 |
10.05 |
-64.7% |
EPV |
(2.28) - (6.32) |
(4.30) |
-115.1% |
DDM - Stable |
3.21 - 13.01 |
8.11 |
-71.5% |
DDM - Multi |
12.35 - 41.68 |
19.38 |
-31.9% |
NTGR Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
818.79 |
Beta |
1.35 |
Outstanding shares (mil) |
28.77 |
Enterprise Value (mil) |
532.35 |
Market risk premium |
4.60% |
Cost of Equity |
9.68% |
Cost of Debt |
5.00% |
WACC |
6.63% |