As of 2024-07-27, the Intrinsic Value of Sanmina Corp (SANM) is
76.03 USD. This SANM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.33 USD, the upside of Sanmina Corp is
%.
The range of the Intrinsic Value is 60.47 - 107.39 USD
76.03 USD
Intrinsic Value
SANM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.47 - 107.39 |
76.03 |
2.3% |
| DCF (Growth 10y) |
70.31 - 119.65 |
86.87 |
16.9% |
| DCF (EBITDA 5y) |
87.32 - 114.39 |
100.38 |
35.0% |
| DCF (EBITDA 10y) |
91.77 - 125.72 |
107.47 |
44.6% |
| Fair Value |
111.75 - 111.75 |
111.75 |
50.34% |
| P/E |
84.74 - 115.77 |
96.87 |
30.3% |
| EV/EBITDA |
80.47 - 102.67 |
94.51 |
27.2% |
| EPV |
55.81 - 73.09 |
64.45 |
-13.3% |
| DDM - Stable |
32.64 - 83.17 |
57.91 |
-22.1% |
| DDM - Multi |
48.68 - 97.93 |
65.19 |
-12.3% |
SANM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,121.60 |
| Beta |
1.19 |
| Outstanding shares (mil) |
55.45 |
| Enterprise Value (mil) |
3,792.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.21% |
| Cost of Debt |
5.42% |
| WACC |
8.81% |