As of 2024-12-14, the Intrinsic Value of Plantronics Inc (POLY) is
34.55 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
-13.20%.
The range of the Intrinsic Value is 17.15 - 73.84 USD
34.55 USD
Intrinsic Value
POLY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.15 - 73.84 |
34.55 |
-13.2% |
| DCF (Growth 10y) |
37.84 - 111.66 |
60.63 |
52.3% |
| DCF (EBITDA 5y) |
62.14 - 78.18 |
66.26 |
66.4% |
| DCF (EBITDA 10y) |
88.43 - 116.07 |
97.27 |
144.3% |
| Fair Value |
2.46 - 2.46 |
2.46 |
-93.82% |
| P/E |
17.67 - 25.16 |
21.46 |
-46.1% |
| EV/EBITDA |
(4.37) - 47.75 |
20.37 |
-48.8% |
| EPV |
(11.20) - (7.44) |
(9.32) |
-123.4% |
| DDM - Stable |
3.73 - 10.30 |
7.01 |
-82.4% |
| DDM - Multi |
13.13 - 28.96 |
18.16 |
-54.4% |
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 |
10.77% |
| Cost of Debt |
7.11% |
| WACC |
8.51% |