As of 2024-07-27, the Intrinsic Value of Photronics Inc (PLAB) is
35.37 USD. This PLAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.62 USD, the upside of Photronics Inc is
%.
The range of the Intrinsic Value is 31.56 - 40.83 USD
35.37 USD
Intrinsic Value
PLAB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.56 - 40.83 |
35.37 |
38.0% |
| DCF (Growth 10y) |
36.62 - 47.72 |
41.21 |
60.8% |
| DCF (EBITDA 5y) |
70.14 - 155.93 |
102.82 |
301.3% |
| DCF (EBITDA 10y) |
65.68 - 146.27 |
95.35 |
272.2% |
| Fair Value |
52.89 - 52.89 |
52.89 |
106.44% |
| P/E |
47.56 - 107.17 |
64.94 |
153.5% |
| EV/EBITDA |
73.86 - 164.68 |
112.38 |
338.7% |
| EPV |
20.62 - 24.21 |
22.42 |
-12.5% |
| DDM - Stable |
11.52 - 21.24 |
16.38 |
-36.1% |
| DDM - Multi |
21.16 - 31.46 |
25.37 |
-1.0% |
PLAB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,623.28 |
| Beta |
2.22 |
| Outstanding shares (mil) |
63.36 |
| Enterprise Value (mil) |
1,105.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.41% |
| Cost of Debt |
5.00% |
| WACC |
11.30% |