PLAB
Photronics Inc
Price:  
22.02 
USD
Volume:  
565,612.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLAB Intrinsic Value

64.10 %
Upside

What is the intrinsic value of PLAB?

As of 2025-09-03, the Intrinsic Value of Photronics Inc (PLAB) is 36.14 USD. This PLAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.02 USD, the upside of Photronics Inc is 64.10%.

The range of the Intrinsic Value is 32.02 - 42.31 USD

Is PLAB undervalued or overvalued?

Based on its market price of 22.02 USD and our intrinsic valuation, Photronics Inc (PLAB) is undervalued by 64.10%.

22.02 USD
Stock Price
36.14 USD
Intrinsic Value
Intrinsic Value Details

PLAB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.02 - 42.31 36.14 64.1%
DCF (Growth 10y) 36.18 - 48.11 40.98 86.1%
DCF (EBITDA 5y) 65.67 - 83.05 75.79 244.2%
DCF (EBITDA 10y) 61.69 - 83.46 73.11 232.0%
Fair Value 49.86 - 49.86 49.86 126.44%
P/E 40.85 - 70.19 56.20 155.2%
EV/EBITDA 69.26 - 100.20 80.43 265.3%
EPV 28.14 - 34.20 31.17 41.6%
DDM - Stable 11.59 - 22.32 16.96 -23.0%
DDM - Multi 20.95 - 32.52 25.57 16.1%

PLAB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,324.50
Beta 1.37
Outstanding shares (mil) 60.15
Enterprise Value (mil) 793.83
Market risk premium 4.60%
Cost of Equity 11.05%
Cost of Debt 5.00%
WACC 10.95%