SNX
SYNNEX Corp
Price:  
105.16 
USD
Volume:  
472,268.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SNX Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of SYNNEX Corp (SNX) is 124.44 USD. This SNX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.16 USD, the upside of SYNNEX Corp is %.

The range of the Intrinsic Value is 82.96 - 220.16 USD

105.16 USD
Stock Price
124.44 USD
Intrinsic Value
Intrinsic Value Details

SNX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 82.96 - 220.16 124.44 18.3%
DCF (Growth 10y) 100.11 - 242.30 143.45 36.4%
DCF (EBITDA 5y) 64.65 - 75.50 70.36 -33.1%
DCF (EBITDA 10y) 82.91 - 103.71 93.15 -11.4%
Fair Value 193.17 - 193.17 193.17 83.70%
P/E 72.65 - 107.30 97.89 -6.9%
EV/EBITDA 58.18 - 107.17 90.43 -14.0%
EPV 107.38 - 157.54 132.46 26.0%
DDM - Stable 67.81 - 198.25 133.03 26.5%
DDM - Multi 61.30 - 140.68 85.54 -18.7%

SNX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,368.70
Beta 0.88
Outstanding shares (mil) 89.09
Enterprise Value (mil) 12,417.70
Market risk premium 4.60%
Cost of Equity 8.62%
Cost of Debt 5.38%
WACC 7.28%