SLAB
Silicon Laboratories Inc
Price:  
132.99 
USD
Volume:  
246,529.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SLAB Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Silicon Laboratories Inc (SLAB) is 17.76 USD. This SLAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.99 USD, the upside of Silicon Laboratories Inc is %.

The range of the Intrinsic Value is 14.22 - 27.52 USD

132.99 USD
Stock Price
17.76 USD
Intrinsic Value
Intrinsic Value Details

SLAB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.22 - 27.52 17.76 -86.6%
DCF (Growth 10y) 22.74 - 50.41 30.14 -77.3%
DCF (EBITDA 5y) 32.01 - 54.50 39.07 -70.6%
DCF (EBITDA 10y) 40.02 - 73.22 50.61 -61.9%
Fair Value -27.13 - -27.13 -27.13 -120.40%
P/E (26.30) - 5.83 (15.98) -112.0%
EV/EBITDA 14.37 - 53.34 27.82 -79.1%
EPV 29.82 - 37.40 33.61 -74.7%
DDM - Stable (10.26) - (32.61) (21.43) -116.1%
DDM - Multi 13.00 - 32.75 18.69 -85.9%

SLAB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,226.42
Beta 1.48
Outstanding shares (mil) 31.78
Enterprise Value (mil) 4,043.92
Market risk premium 4.60%
Cost of Equity 9.20%
Cost of Debt 5.50%
WACC 8.65%