ZBRA
Zebra Technologies Corp
Price:  
293.06 
USD
Volume:  
379,037.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Zebra Intrinsic Value

2.80 %
Upside

What is the intrinsic value of Zebra?

As of 2025-06-17, the Intrinsic Value of Zebra Technologies Corp (ZBRA) is 301.37 USD. This Zebra valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 293.06 USD, the upside of Zebra Technologies Corp is 2.80%.

The range of the Intrinsic Value is 223.17 - 464.04 USD

Is Zebra undervalued or overvalued?

Based on its market price of 293.06 USD and our intrinsic valuation, Zebra Technologies Corp (ZBRA) is undervalued by 2.80%.

293.06 USD
Stock Price
301.37 USD
Intrinsic Value
Intrinsic Value Details

Zebra Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 223.17 - 464.04 301.37 2.8%
DCF (Growth 10y) 258.61 - 502.29 338.59 15.5%
DCF (EBITDA 5y) 359.11 - 417.88 383.94 31.0%
DCF (EBITDA 10y) 367.72 - 464.11 409.83 39.8%
Fair Value 121.66 - 121.66 121.66 -58.48%
P/E 327.13 - 512.98 425.54 45.2%
EV/EBITDA 295.54 - 451.10 355.63 21.4%
EPV 125.89 - 170.61 148.25 -49.4%
DDM - Stable 76.40 - 195.03 135.72 -53.7%
DDM - Multi 145.20 - 294.61 195.23 -33.4%

Zebra Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,902.10
Beta 1.54
Outstanding shares (mil) 50.85
Enterprise Value (mil) 16,195.10
Market risk premium 4.60%
Cost of Equity 10.94%
Cost of Debt 4.33%
WACC 10.00%