As of 2025-05-17, the Intrinsic Value of VMware Inc (VMW) is 119.18 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 -16.4%.
The range of the Intrinsic Value is 68.92 - 408.07 USD.
Based on its market price of 142.48 USD and our intrinsic valuation, VMware Inc (VMW) is overvalued by 16.4%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 68.92 - 408.07 | 119.18 | -16.4% | |
DCF (Growth Exit 10Y) | 82.16 - 449.52 | 137.13 | -3.8% | |
DCF (EBITDA Exit 5Y) | 65.69 - 119.49 | 86.77 | -39.1% | |
DCF (EBITDA Exit 10Y) | 78.43 - 147.25 | 104.81 | -26.4% | |
Peter Lynch Fair Value | 82.56 - 82.56 | 82.56 | -42.05% | |
P/E Multiples | 59.58 - 106.97 | 95.81 | -32.8% | |
EV/EBITDA Multiples | 56.89 - 119.31 | 87.18 | -38.8% | |
Earnings Power Value | 64.36 - 107.13 | 85.75 | -39.8% | |
Dividend Discount Model - Stable | 29.65 - 180.63 | 105.14 | -26.2% | |
Dividend Discount Model - Multi Stages | 49.02 - 241.93 | 82.59 | -42.0% |
Market Cap (mil) | 61,521 |
Beta | 0.95 |
Outstanding shares (mil) | 432 |
Enterprise Value (mil) | 65,224 |
Market risk premium | 5.1% |
Cost of Equity | 8.7% |
Cost of Debt | 4.45% |
WACC | 8.0% |