PLAB
Photronics Inc
Price:  
28.93 
USD
Volume:  
274,439.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLAB Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Photronics Inc (PLAB) is 35.18 USD. This PLAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.93 USD, the upside of Photronics Inc is %.

The range of the Intrinsic Value is 30.75 - 41.90 USD

28.93 USD
Stock Price
35.18 USD
Intrinsic Value
Intrinsic Value Details

PLAB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.75 - 41.90 35.18 21.6%
DCF (Growth 10y) 36.40 - 50.44 41.99 45.1%
DCF (EBITDA 5y) 75.77 - 162.49 99.34 243.4%
DCF (EBITDA 10y) 70.51 - 157.11 94.46 226.5%
Fair Value 54.34 - 54.34 54.34 87.82%
P/E 44.51 - 87.24 58.10 100.8%
EV/EBITDA 73.67 - 161.38 104.53 261.3%
EPV 20.00 - 24.43 22.22 -23.2%
DDM - Stable 11.74 - 22.95 17.34 -40.0%
DDM - Multi 21.37 - 34.30 26.48 -8.5%

PLAB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,832.72
Beta 2.40
Outstanding shares (mil) 63.35
Enterprise Value (mil) 1,347.62
Market risk premium 4.60%
Cost of Equity 11.24%
Cost of Debt 5.00%
WACC 11.14%