As of 2024-07-27, the Intrinsic Value of NVE Corp (NVEC) is
55.21 USD. This NVEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 85.11 USD, the upside of NVE Corp is
%.
The range of the Intrinsic Value is 46.48 - 68.84 USD
55.21 USD
Intrinsic Value
NVEC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.48 - 68.84 |
55.21 |
-35.1% |
| DCF (Growth 10y) |
50.56 - 73.09 |
59.41 |
-30.2% |
| DCF (EBITDA 5y) |
71.26 - 110.49 |
79.07 |
-7.1% |
| DCF (EBITDA 10y) |
70.13 - 108.90 |
79.12 |
-7.0% |
| Fair Value |
25.92 - 25.92 |
25.92 |
-69.55% |
| P/E |
90.09 - 118.95 |
111.76 |
31.3% |
| EV/EBITDA |
65.88 - 115.05 |
81.99 |
-3.7% |
| EPV |
47.04 - 60.61 |
53.82 |
-36.8% |
| DDM - Stable |
21.66 - 46.83 |
34.24 |
-59.8% |
| DDM - Multi |
33.54 - 52.52 |
40.65 |
-52.2% |
NVEC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
411.08 |
| Beta |
1.35 |
| Outstanding shares (mil) |
4.83 |
| Enterprise Value (mil) |
400.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.63% |
| Cost of Debt |
5.00% |
| WACC |
6.90% |