As of 2024-12-14, the Intrinsic Value of Pure Storage Inc (PSTG) is
9.55 USD. This PSTG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.70 USD, the upside of Pure Storage Inc is
-85.00%.
The range of the Intrinsic Value is 6.82 - 21.27 USD
PSTG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.82 - 21.27 |
9.55 |
-85.0% |
| DCF (Growth 10y) |
12.68 - 47.47 |
19.26 |
-69.8% |
| DCF (EBITDA 5y) |
11.48 - 24.26 |
17.85 |
-72.0% |
| DCF (EBITDA 10y) |
15.37 - 35.32 |
24.52 |
-61.5% |
| Fair Value |
10.41 - 10.41 |
10.41 |
-83.65% |
| P/E |
5.25 - 9.21 |
7.69 |
-87.9% |
| EV/EBITDA |
8.82 - 16.19 |
12.89 |
-79.8% |
| EPV |
2.11 - 1.81 |
1.96 |
-96.9% |
| DDM - Stable |
3.88 - 21.38 |
12.63 |
-80.2% |
| DDM - Multi |
10.07 - 44.72 |
16.61 |
-73.9% |
PSTG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,873.85 |
| Beta |
2.49 |
| Outstanding shares (mil) |
327.69 |
| Enterprise Value (mil) |
20,010.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.64% |
| Cost of Debt |
4.25% |
| WACC |
8.61% |