SKYT
Skywater Technology Inc
Price:  
9.28 
USD
Volume:  
427,114.00
United States | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SKYT Intrinsic Value

-24.40 %
Upside

As of 2024-12-13, the Intrinsic Value of Skywater Technology Inc (SKYT) is 7.02 USD. This SKYT valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 9.28 USD, the upside of Skywater Technology Inc is -24.40%.

The range of the Intrinsic Value is 4.77 - 11.35 USD

9.28 USD
Stock Price
7.02 USD
Intrinsic Value
Intrinsic Value Details

SKYT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1.29) - (0.72) (1.10) -111.8%
DCF (Growth 10y) 4.77 - 11.35 7.02 -24.4%
DCF (EBITDA 5y) 36.83 - 44.60 40.62 337.7%
DCF (EBITDA 10y) 43.01 - 58.16 50.10 439.9%
Fair Value -1.72 - -1.72 -1.72 -118.58%
P/E (10.06) - (8.35) (10.44) -212.5%
EV/EBITDA 8.95 - 12.66 9.90 6.7%
EPV (7.37) - (9.01) (8.19) -188.2%
DDM - Stable (2.32) - (5.75) (4.04) -143.5%
DDM - Multi 2.92 - 5.71 3.87 -58.3%

SKYT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 442.28
Beta 2.46
Outstanding shares (mil) 47.66
Enterprise Value (mil) 491.81
Market risk premium 4.60%
Cost of Equity 11.90%
Cost of Debt 7.11%
WACC 11.11%