ZBRA
Zebra Technologies Corp
Price:  
352.92 
USD
Volume:  
1,315,774.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Zebra Intrinsic Value

-22.10 %
Upside

As of 2025-02-13, the Intrinsic Value of Zebra Technologies Corp (ZBRA) is 274.89 USD. This Zebra valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 352.92 USD, the upside of Zebra Technologies Corp is -22.10%.

The range of the Intrinsic Value is 180.18 - 553.19 USD

352.92 USD
Stock Price
274.89 USD
Intrinsic Value
Intrinsic Value Details

Zebra Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 180.18 - 553.19 274.89 -22.1%
DCF (Growth 10y) 216.00 - 612.16 317.59 -10.0%
DCF (EBITDA 5y) 262.78 - 410.47 338.02 -4.2%
DCF (EBITDA 10y) 286.56 - 475.72 376.31 6.6%
Fair Value 37.03 - 37.03 37.03 -89.51%
P/E 290.49 - 360.37 327.34 -7.2%
EV/EBITDA 223.40 - 329.46 287.84 -18.4%
EPV 142.42 - 213.91 178.16 -49.5%
DDM - Stable 60.01 - 212.33 136.17 -61.4%
DDM - Multi 122.97 - 345.10 182.14 -48.4%

Zebra Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,203.61
Beta 1.38
Outstanding shares (mil) 51.58
Enterprise Value (mil) 19,696.61
Market risk premium 4.60%
Cost of Equity 9.89%
Cost of Debt 4.65%
WACC 9.28%