As of 2024-12-11, the Intrinsic Value of VMware Inc (VMW) is
115.36 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
-19.00%.
The range of the Intrinsic Value is 68.92 - 336.02 USD
115.36 USD
Intrinsic Value
VMware Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.92 - 336.02 |
115.36 |
-19.0% |
| DCF (Growth 10y) |
82.16 - 370.27 |
132.73 |
-6.8% |
| DCF (EBITDA 5y) |
75.96 - 118.26 |
91.02 |
-36.1% |
| DCF (EBITDA 10y) |
87.28 - 144.33 |
108.18 |
-24.1% |
| Fair Value |
82.56 - 82.56 |
82.56 |
-42.05% |
| P/E |
103.77 - 136.42 |
123.38 |
-13.4% |
| EV/EBITDA |
81.79 - 153.69 |
120.46 |
-15.5% |
| EPV |
64.36 - 102.67 |
83.52 |
-41.4% |
| DDM - Stable |
29.65 - 153.57 |
91.61 |
-35.7% |
| DDM - Multi |
49.02 - 204.47 |
79.90 |
-43.9% |
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 |
8.87% |
| Cost of Debt |
4.47% |
| WACC |
8.12% |