As of 2024-10-04, the Intrinsic Value of SYNNEX Corp (SNX) is
835.78 USD. This SNX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 115.35 USD, the upside of SYNNEX Corp is
624.60%.
The range of the Intrinsic Value is 615.12 - 1,309.70 USD
835.78 USD
Intrinsic Value
SNX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
615.12 - 1,309.70 |
835.78 |
624.6% |
| DCF (Growth 10y) |
929.37 - 1,882.93 |
1,234.21 |
970.0% |
| DCF (EBITDA 5y) |
499.40 - 550.94 |
524.49 |
354.7% |
| DCF (EBITDA 10y) |
764.64 - 890.76 |
824.85 |
615.1% |
| Fair Value |
162.98 - 162.98 |
162.98 |
41.29% |
| P/E |
94.13 - 247.34 |
166.72 |
44.5% |
| EV/EBITDA |
106.33 - 183.74 |
136.61 |
18.4% |
| EPV |
94.48 - 128.39 |
111.44 |
-3.4% |
| DDM - Stable |
57.09 - 147.35 |
102.22 |
-11.4% |
| DDM - Multi |
425.25 - 849.14 |
566.36 |
391.0% |
SNX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,857.81 |
| Beta |
0.98 |
| Outstanding shares (mil) |
85.46 |
| Enterprise Value (mil) |
13,279.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.91% |
| Cost of Debt |
5.33% |
| WACC |
8.27% |