As of 2024-12-12, the Intrinsic Value of Viavi Solutions Inc (VIAV) is
7.50 USD. This Viavi valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.52 USD, the upside of Viavi Solutions Inc is
-28.70%.
The range of the Intrinsic Value is 4.21 - 25.21 USD
Viavi Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.21 - 25.21 |
7.50 |
-28.7% |
| DCF (Growth 10y) |
5.52 - 30.21 |
9.42 |
-10.4% |
| DCF (EBITDA 5y) |
5.54 - 9.27 |
6.42 |
-38.9% |
| DCF (EBITDA 10y) |
6.46 - 11.53 |
7.87 |
-25.2% |
| Fair Value |
-4.22 - -4.22 |
-4.22 |
-140.07% |
| P/E |
(3.57) - 4.98 |
0.23 |
-97.8% |
| EV/EBITDA |
4.99 - 10.82 |
6.94 |
-34.1% |
| EPV |
4.79 - 7.79 |
6.29 |
-40.2% |
| DDM - Stable |
(1.61) - (7.15) |
(4.38) |
-141.6% |
| DDM - Multi |
3.20 - 11.38 |
5.03 |
-52.1% |
Viavi Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,333.44 |
| Beta |
1.41 |
| Outstanding shares (mil) |
221.81 |
| Enterprise Value (mil) |
2,518.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.72% |
| Cost of Debt |
6.55% |
| WACC |
7.86% |