As of 2024-07-27, the Intrinsic Value of Silicon Laboratories Inc (SLAB) is
10.95 USD. This SLAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 120.32 USD, the upside of Silicon Laboratories Inc is
%.
The range of the Intrinsic Value is 9.67 - 13.66 USD
10.95 USD
Intrinsic Value
SLAB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.67 - 13.66 |
10.95 |
-90.9% |
| DCF (Growth 10y) |
22.76 - 41.92 |
28.92 |
-76.0% |
| DCF (EBITDA 5y) |
36.89 - 70.59 |
51.49 |
-57.2% |
| DCF (EBITDA 10y) |
50.17 - 103.17 |
72.32 |
-39.9% |
| Fair Value |
-82.25 - -82.25 |
-82.25 |
-168.36% |
| P/E |
(78.43) - 4.12 |
(40.56) |
-133.7% |
| EV/EBITDA |
(8.24) - 26.12 |
3.66 |
-97.0% |
| EPV |
27.07 - 32.59 |
29.83 |
-75.2% |
| DDM - Stable |
(27.92) - (75.46) |
(51.69) |
-143.0% |
| DDM - Multi |
15.86 - 33.72 |
21.62 |
-82.0% |
SLAB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,840.61 |
| Beta |
1.61 |
| Outstanding shares (mil) |
31.92 |
| Enterprise Value (mil) |
3,649.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.09% |
| Cost of Debt |
5.50% |
| WACC |
10.01% |