ONTO
Onto Innovation Inc
Price:  
102.87 
USD
Volume:  
785,808.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ONTO Intrinsic Value

13.70 %
Upside

What is the intrinsic value of ONTO?

As of 2025-07-11, the Intrinsic Value of Onto Innovation Inc (ONTO) is 117.01 USD. This ONTO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.87 USD, the upside of Onto Innovation Inc is 13.70%.

The range of the Intrinsic Value is 83.59 - 205.27 USD

Is ONTO undervalued or overvalued?

Based on its market price of 102.87 USD and our intrinsic valuation, Onto Innovation Inc (ONTO) is undervalued by 13.70%.

102.87 USD
Stock Price
117.01 USD
Intrinsic Value
Intrinsic Value Details

ONTO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 83.59 - 205.27 117.01 13.7%
DCF (Growth 10y) 124.02 - 300.79 172.91 68.1%
DCF (EBITDA 5y) 95.65 - 123.39 107.59 4.6%
DCF (EBITDA 10y) 125.60 - 172.04 145.54 41.5%
Fair Value 111.99 - 111.99 111.99 8.86%
P/E 96.98 - 145.05 115.21 12.0%
EV/EBITDA 55.85 - 93.13 77.17 -25.0%
EPV 55.99 - 73.76 64.88 -36.9%
DDM - Stable 23.21 - 65.83 44.52 -56.7%
DDM - Multi 44.21 - 104.44 62.91 -38.8%

ONTO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,027.26
Beta 2.24
Outstanding shares (mil) 48.87
Enterprise Value (mil) 4,823.53
Market risk premium 4.60%
Cost of Equity 13.82%
Cost of Debt 5.00%
WACC 9.19%