POLY
Plantronics Inc
Price:  
39.82 
USD
Volume:  
192,389.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POLY Intrinsic Value

-7.30 %
Upside

Is POLY undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Plantronics Inc (POLY) is 36.90 USD. This POLY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.82 USD, the upside of Plantronics Inc is -7.30%. This means that POLY is overvalued by 7.30%.

The range of the Intrinsic Value is 19.94 - 72.86 USD

39.82 USD
Stock Price
36.90 USD
Intrinsic Value
Intrinsic Value Details

POLY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.94 - 72.86 36.90 -7.3%
DCF (Growth 10y) 42.06 - 110.30 64.04 60.8%
DCF (EBITDA 5y) 55.01 - 71.50 62.33 56.5%
DCF (EBITDA 10y) 81.99 - 107.82 93.51 134.8%
Fair Value 2.46 - 2.46 2.46 -93.82%
P/E 14.86 - 20.51 17.57 -55.9%
EV/EBITDA (6.98) - 42.54 15.39 -61.4%
EPV (10.48) - (7.51) (9.00) -122.6%
DDM - Stable 3.99 - 10.18 7.09 -82.2%
DDM - Multi 14.24 - 28.61 19.06 -52.1%

POLY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,751.84
Beta 1.60
Outstanding shares (mil) 43.99
Enterprise Value (mil) 3,110.81
Market risk premium 4.60%
Cost of Equity 10.49%
Cost of Debt 7.11%
WACC 8.36%