ZBRA
Zebra Technologies Corp
Price:  
326.98 
USD
Volume:  
230,701.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Zebra Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Zebra Technologies Corp (ZBRA) is 211.46 USD. This Zebra valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 326.98 USD, the upside of Zebra Technologies Corp is %.

The range of the Intrinsic Value is 137.49 - 417.35 USD

326.98 USD
Stock Price
211.46 USD
Intrinsic Value
Intrinsic Value Details

Zebra Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 137.49 - 417.35 211.46 -35.3%
DCF (Growth 10y) 167.45 - 465.79 247.11 -24.4%
DCF (EBITDA 5y) 223.36 - 335.30 270.25 -17.3%
DCF (EBITDA 10y) 239.60 - 383.91 299.29 -8.5%
Fair Value 25.39 - 25.39 25.39 -92.24%
P/E 159.75 - 300.65 226.52 -30.7%
EV/EBITDA 195.00 - 292.96 239.23 -26.8%
EPV 137.10 - 203.24 170.17 -48.0%
DDM - Stable 42.12 - 138.83 90.48 -72.3%
DDM - Multi 98.23 - 258.96 143.31 -56.2%

Zebra Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,806.77
Beta 1.78
Outstanding shares (mil) 51.40
Enterprise Value (mil) 18,766.77
Market risk premium 4.60%
Cost of Equity 9.86%
Cost of Debt 5.00%
WACC 9.21%