As of 2025-05-22, the Intrinsic Value of Zebra Technologies Corp (ZBRA) is 301.88 USD. This Zebra valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 287.92 USD, the upside of Zebra Technologies Corp is 4.80%.
The range of the Intrinsic Value is 219.79 - 482.62 USD
Based on its market price of 287.92 USD and our intrinsic valuation, Zebra Technologies Corp (ZBRA) is undervalued by 4.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.79 - 482.62 | 301.88 | 4.8% |
| DCF (Growth 10y) | 255.62 - 524.83 | 340.60 | 18.3% |
| DCF (EBITDA 5y) | 328.07 - 410.04 | 359.44 | 24.8% |
| DCF (EBITDA 10y) | 348.75 - 466.37 | 396.26 | 37.6% |
| Fair Value | 117.01 - 117.01 | 117.01 | -59.36% |
| P/E | 313.79 - 495.83 | 435.42 | 51.2% |
| EV/EBITDA | 277.79 - 408.43 | 337.35 | 17.2% |
| EPV | 126.09 - 169.98 | 148.04 | -48.6% |
| DDM - Stable | 77.96 - 207.97 | 142.96 | -50.3% |
| DDM - Multi | 141.55 - 301.40 | 193.51 | -32.8% |
| Market Cap (mil) | 14,640.73 |
| Beta | 1.43 |
| Outstanding shares (mil) | 50.85 |
| Enterprise Value (mil) | 15,910.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.91% |
| Cost of Debt | 4.44% |
| WACC | 10.03% |