PDFS
PDF Solutions Inc
Price:  
35.43 
USD
Volume:  
92,379.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDFS Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of PDF Solutions Inc (PDFS) is 5.96 USD. This PDFS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 35.43 USD, the upside of PDF Solutions Inc is %.

The range of the Intrinsic Value is 3.91 - 19.51 USD

35.43 USD
Stock Price
5.96 USD
Intrinsic Value
Intrinsic Value Details

PDFS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (14.11) - (0.80) (2.56) -107.2%
DCF (Growth 10y) 3.91 - 19.51 5.96 -83.2%
DCF (EBITDA 5y) 8.03 - 11.78 9.48 -73.2%
DCF (EBITDA 10y) 10.59 - 17.06 13.10 -63.0%
Fair Value 0.31 - 0.31 0.31 -99.14%
P/E 1.25 - 4.09 2.27 -93.6%
EV/EBITDA 4.78 - 6.78 5.34 -84.9%
EPV 0.93 - 0.45 0.69 -98.1%
DDM - Stable 0.47 - 1.98 1.23 -96.5%
DDM - Multi 3.53 - 12.14 5.55 -84.3%

PDFS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,366.89
Beta 1.38
Outstanding shares (mil) 38.58
Enterprise Value (mil) 1,281.63
Market risk premium 4.60%
Cost of Equity 9.93%
Cost of Debt 5.00%
WACC 6.80%