NVEC
NVE Corp
Price:  
78.69 
USD
Volume:  
9,470.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVEC Intrinsic Value

-43.50 %
Upside

As of 2024-10-07, the Intrinsic Value of NVE Corp (NVEC) is 44.47 USD. This NVEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.69 USD, the upside of NVE Corp is -43.50%.

The range of the Intrinsic Value is 37.71 - 54.76 USD

78.69 USD
Stock Price
44.47 USD
Intrinsic Value
Intrinsic Value Details

NVEC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.71 - 54.76 44.47 -43.5%
DCF (Growth 10y) 41.32 - 58.49 48.16 -38.8%
DCF (EBITDA 5y) 52.07 - 66.89 59.25 -24.7%
DCF (EBITDA 10y) 52.77 - 68.88 60.38 -23.3%
Fair Value 25.46 - 25.46 25.46 -67.65%
P/E 76.20 - 208.60 121.24 54.1%
EV/EBITDA 27.60 - 80.32 51.79 -34.2%
EPV 48.93 - 61.48 55.20 -29.8%
DDM - Stable 23.11 - 48.49 35.80 -54.5%
DDM - Multi 27.79 - 42.50 33.40 -57.6%

NVEC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 380.07
Beta 1.36
Outstanding shares (mil) 4.83
Enterprise Value (mil) 374.07
Market risk premium 4.60%
Cost of Equity 9.00%
Cost of Debt 5.00%
WACC 6.59%