As of 2024-12-14, the Intrinsic Value of Proto Labs Inc (PRLB) is
37.21 USD. This PRLB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.59 USD, the upside of Proto Labs Inc is
-14.60%.
The range of the Intrinsic Value is 29.43 - 52.58 USD
37.21 USD
Intrinsic Value
PRLB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.43 - 52.58 |
37.21 |
-14.6% |
| DCF (Growth 10y) |
36.53 - 63.04 |
45.52 |
4.4% |
| DCF (EBITDA 5y) |
58.81 - 76.13 |
67.39 |
54.6% |
| DCF (EBITDA 10y) |
59.58 - 81.73 |
70.05 |
60.7% |
| Fair Value |
4.89 - 4.89 |
4.89 |
-88.77% |
| P/E |
32.75 - 36.45 |
34.25 |
-21.4% |
| EV/EBITDA |
44.36 - 53.76 |
50.00 |
14.7% |
| EPV |
12.24 - 14.73 |
13.48 |
-69.1% |
| DDM - Stable |
7.63 - 19.42 |
13.53 |
-69.0% |
| DDM - Multi |
22.17 - 44.03 |
29.51 |
-32.3% |
PRLB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,068.39 |
| Beta |
0.77 |
| Outstanding shares (mil) |
24.51 |
| Enterprise Value (mil) |
981.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.76% |
| Cost of Debt |
4.48% |
| WACC |
9.75% |