VMW
VMware Inc
Price:  
142.48 
USD
Volume:  
2,689,910.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VMware Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of VMware Inc (VMW) is 114.12 USD. This VMware valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 142.48 USD, the upside of VMware Inc is %.

The range of the Intrinsic Value is 68.25 - 330.31 USD

142.48 USD
Stock Price
114.12 USD
Intrinsic Value
Intrinsic Value Details

VMware Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.25 - 330.31 114.12 -19.9%
DCF (Growth 10y) 81.36 - 363.98 131.30 -7.8%
DCF (EBITDA 5y) 89.39 - 143.63 113.07 -20.6%
DCF (EBITDA 10y) 98.62 - 169.74 128.51 -9.8%
Fair Value 82.56 - 82.56 82.56 -42.05%
P/E 106.34 - 121.60 113.62 -20.3%
EV/EBITDA 100.78 - 150.14 123.40 -13.4%
EPV 63.92 - 102.26 83.09 -41.7%
DDM - Stable 29.55 - 151.36 90.46 -36.5%
DDM - Multi 48.82 - 201.41 79.40 -44.3%

VMware Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 61,521.44
Beta 0.95
Outstanding shares (mil) 431.79
Enterprise Value (mil) 65,224.44
Market risk premium 4.60%
Cost of Equity 8.89%
Cost of Debt 4.62%
WACC 8.16%