NTGR
NETGEAR Inc
Price:  
28.46 
USD
Volume:  
310,514.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTGR Intrinsic Value

89.70 %
Upside

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

28.46 USD
Stock Price
54.00 USD
Intrinsic Value
Intrinsic Value Details

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%