As of 2025-12-25, the Intrinsic Value of Zebra Technologies Corp (ZBRA) is 345.23 USD. This Zebra valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 245.90 USD, the upside of Zebra Technologies Corp is 40.40%.
The range of the Intrinsic Value is 244.01 - 591.19 USD
Based on its market price of 245.90 USD and our intrinsic valuation, Zebra Technologies Corp (ZBRA) is undervalued by 40.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 244.01 - 591.19 | 345.23 | 40.4% |
| DCF (Growth 10y) | 294.95 - 669.73 | 405.36 | 64.8% |
| DCF (EBITDA 5y) | 376.74 - 556.45 | 468.99 | 90.7% |
| DCF (EBITDA 10y) | 404.43 - 634.86 | 514.61 | 109.3% |
| Fair Value | 113.89 - 113.89 | 113.89 | -53.68% |
| P/E | 315.12 - 490.67 | 416.36 | 69.3% |
| EV/EBITDA | 284.88 - 531.69 | 422.67 | 71.9% |
| EPV | 130.82 - 190.11 | 160.47 | -34.7% |
| DDM - Stable | 71.66 - 209.50 | 140.58 | -42.8% |
| DDM - Multi | 162.46 - 376.63 | 227.83 | -7.3% |
| Market Cap (mil) | 12,457.29 |
| Beta | 1.48 |
| Outstanding shares (mil) | 50.66 |
| Enterprise Value (mil) | 13,577.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.61% |
| Cost of Debt | 4.59% |
| WACC | 9.64% |