As of 2024-11-03, the Intrinsic Value of UFP Technologies Inc (UFPT) is
431.44 USD. This UFPT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 267.00 USD, the upside of UFP Technologies Inc is
61.60%.
The range of the Intrinsic Value is 287.88 - 895.06 USD
431.44 USD
Intrinsic Value
UFPT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
287.88 - 895.06 |
431.44 |
61.6% |
DCF (Growth 10y) |
443.51 - 1,330.46 |
654.30 |
145.1% |
DCF (EBITDA 5y) |
198.10 - 229.18 |
216.90 |
-18.8% |
DCF (EBITDA 10y) |
314.20 - 382.87 |
351.16 |
31.5% |
Fair Value |
161.52 - 161.52 |
161.52 |
-39.51% |
P/E |
109.83 - 208.26 |
161.78 |
-39.4% |
EV/EBITDA |
66.71 - 98.03 |
83.39 |
-68.8% |
EPV |
53.48 - 71.56 |
62.52 |
-76.6% |
DDM - Stable |
76.41 - 314.68 |
195.54 |
-26.8% |
DDM - Multi |
254.13 - 815.93 |
387.84 |
45.3% |
UFPT Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
2,047.89 |
Beta |
1.24 |
Outstanding shares (mil) |
7.67 |
Enterprise Value (mil) |
2,066.54 |
Market risk premium |
4.60% |
Cost of Equity |
7.38% |
Cost of Debt |
4.48% |
WACC |
7.33% |