As of 2024-12-15, the Intrinsic Value of Zebra Technologies Corp (ZBRA) is
272.98 USD. This Zebra valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 403.59 USD, the upside of Zebra Technologies Corp is
-32.40%.
The range of the Intrinsic Value is 178.99 - 548.53 USD
272.98 USD
Intrinsic Value
Zebra Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
178.99 - 548.53 |
272.98 |
-32.4% |
| DCF (Growth 10y) |
214.57 - 607.03 |
315.40 |
-21.9% |
| DCF (EBITDA 5y) |
273.72 - 397.19 |
331.51 |
-17.9% |
| DCF (EBITDA 10y) |
295.21 - 462.27 |
369.84 |
-8.4% |
| Fair Value |
37.03 - 37.03 |
37.03 |
-90.82% |
| P/E |
279.32 - 369.41 |
325.87 |
-19.3% |
| EV/EBITDA |
235.59 - 330.91 |
291.96 |
-27.7% |
| EPV |
141.71 - 213.23 |
177.47 |
-56.0% |
| DDM - Stable |
60.19 - 213.84 |
137.01 |
-66.1% |
| DDM - Multi |
123.39 - 347.69 |
182.96 |
-54.7% |
Zebra Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,817.17 |
| Beta |
1.47 |
| Outstanding shares (mil) |
51.58 |
| Enterprise Value (mil) |
22,310.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.87% |
| Cost of Debt |
4.65% |
| WACC |
9.31% |