NVEC
NVE Corp
Price:  
81.47 
USD
Volume:  
15,475.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVEC Intrinsic Value

-17.30 %
Upside

As of 2024-02-23, the Intrinsic Value of NVE Corp (NVEC) is 67.34 USD. This NVEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.47 USD, the upside of NVE Corp is -17.30%.

The range of the Intrinsic Value is 56.91 - 83.16 USD

81.47 USD
Stock Price
67.34 USD
Intrinsic Value
Intrinsic Value Details

NVEC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.91 - 83.16 67.34 -17.3%
DCF (Growth 10y) 63.04 - 89.72 73.69 -9.6%
DCF (EBITDA 5y) 82.03 - 113.30 93.74 15.1%
DCF (EBITDA 10y) 83.57 - 116.41 96.15 18.0%
Fair Value 58.32 - 58.32 58.32 -28.42%
P/E 90.93 - 105.22 99.41 22.0%
EV/EBITDA 70.45 - 114.75 86.55 6.2%
EPV 42.51 - 53.56 48.03 -41.0%
DDM - Stable 27.99 - 58.09 43.04 -47.2%
DDM - Multi 37.42 - 57.86 45.25 -44.5%

NVEC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 393.50
Beta 0.80
Outstanding shares (mil) 4.83
Enterprise Value (mil) 388.82
Market risk premium 4.60%
Cost of Equity 9.53%
Cost of Debt 5.00%
WACC 6.84%