As of 2024-12-12, the Intrinsic Value of UFP Technologies Inc (UFPT) is
173.94 USD. This UFPT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 295.60 USD, the upside of UFP Technologies Inc is
-41.20%.
The range of the Intrinsic Value is 109.74 - 374.27 USD
173.94 USD
Intrinsic Value
UFPT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
109.74 - 374.27 |
173.94 |
-41.2% |
| DCF (Growth 10y) |
154.41 - 479.54 |
233.75 |
-20.9% |
| DCF (EBITDA 5y) |
84.32 - 97.57 |
92.15 |
-68.8% |
| DCF (EBITDA 10y) |
119.68 - 145.56 |
133.42 |
-54.9% |
| Fair Value |
176.71 - 176.71 |
176.71 |
-40.22% |
| P/E |
126.81 - 173.05 |
145.49 |
-50.8% |
| EV/EBITDA |
57.02 - 63.94 |
60.23 |
-79.6% |
| EPV |
32.01 - 48.61 |
40.31 |
-86.4% |
| DDM - Stable |
87.15 - 346.78 |
216.97 |
-26.6% |
| DDM - Multi |
131.60 - 404.19 |
198.20 |
-32.9% |
UFPT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,267.25 |
| Beta |
2.60 |
| Outstanding shares (mil) |
7.67 |
| Enterprise Value (mil) |
2,463.01 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.26% |
| Cost of Debt |
4.48% |
| WACC |
7.20% |