SMCI
Super Micro Computer Inc
Price:  
43.91 
USD
Volume:  
40,838,450.00
United States | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMCI Intrinsic Value

99.00 %
Upside

What is the intrinsic value of SMCI?

As of 2025-09-11, the Intrinsic Value of Super Micro Computer Inc (SMCI) is 87.40 USD. This SMCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.91 USD, the upside of Super Micro Computer Inc is 99.00%.

The range of the Intrinsic Value is 59.54 - 166.88 USD

Is SMCI undervalued or overvalued?

Based on its market price of 43.91 USD and our intrinsic valuation, Super Micro Computer Inc (SMCI) is undervalued by 99.00%.

43.91 USD
Stock Price
87.40 USD
Intrinsic Value
Intrinsic Value Details

SMCI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.54 - 166.88 87.40 99.0%
DCF (Growth 10y) 132.40 - 370.03 194.32 342.5%
DCF (EBITDA 5y) 57.53 - 81.11 63.98 45.7%
DCF (EBITDA 10y) 100.97 - 145.52 115.06 162.0%
Fair Value 43.94 - 43.94 43.94 0.06%
P/E 31.39 - 45.83 40.27 -8.3%
EV/EBITDA 16.69 - 35.84 25.73 -41.4%
EPV 20.18 - 26.58 23.38 -46.7%
DDM - Stable 16.38 - 54.50 35.44 -19.3%
DDM - Multi 71.15 - 188.64 103.90 136.6%

SMCI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,206.37
Beta 2.92
Outstanding shares (mil) 596.82
Enterprise Value (mil) 25,794.11
Market risk premium 4.60%
Cost of Equity 8.71%
Cost of Debt 4.25%
WACC 7.89%