UCTT
Ultra Clean Holdings Inc
Price:  
45.10 
USD
Volume:  
146,796.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UCTT Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Ultra Clean Holdings Inc (UCTT) is 66.51 USD. This UCTT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.10 USD, the upside of Ultra Clean Holdings Inc is %.

The range of the Intrinsic Value is 48.81 - 103.13 USD

45.10 USD
Stock Price
66.51 USD
Intrinsic Value
Intrinsic Value Details

UCTT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.81 - 103.13 66.51 47.5%
DCF (Growth 10y) 79.65 - 166.49 108.14 139.8%
DCF (EBITDA 5y) 107.53 - 180.80 136.52 202.7%
DCF (EBITDA 10y) 133.27 - 245.38 176.67 291.7%
Fair Value -20.65 - -20.65 -20.65 -145.79%
P/E (13.76) - 41.42 6.66 -85.2%
EV/EBITDA 32.33 - 82.46 50.95 13.0%
EPV 11.28 - 17.38 14.33 -68.2%
DDM - Stable (4.87) - (10.93) (7.90) -117.5%
DDM - Multi 36.76 - 65.86 47.36 5.0%

UCTT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,025.44
Beta 2.25
Outstanding shares (mil) 44.91
Enterprise Value (mil) 2,207.64
Market risk premium 4.60%
Cost of Equity 12.84%
Cost of Debt 12.35%
WACC 12.11%