As of 2024-07-27, the Intrinsic Value of Ultra Clean Holdings Inc (UCTT) is
24.94 USD. This UCTT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.81 USD, the upside of Ultra Clean Holdings Inc is
%.
The range of the Intrinsic Value is 17.30 - 41.74 USD
24.94 USD
Intrinsic Value
UCTT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.30 - 41.74 |
24.94 |
-45.6% |
| DCF (Growth 10y) |
30.32 - 70.15 |
42.86 |
-6.4% |
| DCF (EBITDA 5y) |
57.96 - 97.37 |
72.86 |
59.1% |
| DCF (EBITDA 10y) |
62.59 - 117.74 |
83.26 |
81.8% |
| Fair Value |
-20.65 - -20.65 |
-20.65 |
-145.08% |
| P/E |
(12.37) - 10.80 |
(6.22) |
-113.6% |
| EV/EBITDA |
33.94 - 59.67 |
45.99 |
0.4% |
| EPV |
11.64 - 18.44 |
15.04 |
-67.2% |
| DDM - Stable |
(5.04) - (12.05) |
(8.55) |
-118.7% |
| DDM - Multi |
15.16 - 29.07 |
20.02 |
-56.3% |
UCTT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,057.33 |
| Beta |
2.26 |
| Outstanding shares (mil) |
44.91 |
| Enterprise Value (mil) |
2,239.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.32% |
| Cost of Debt |
12.35% |
| WACC |
11.71% |