NASDAQ: AVID - Avid Technology, Inc.

Yield per half year: 0%
Sector: Technology

Current price
27.04 $
Average price
16.67 $ -38.36%

Price based on EPS
19.2 $ -28.98%
Price according to DCF model (FCF)
14.13 $ -47.73%
0/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 19.2 $
Current price = 27.04 $ (difference = -28.98%)


Data

Discounted Cash Flow (Based on EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 240.21 $
Current price = 27.04 $ (difference = +788.35%)


Data

Discounted Cash Flow (Based on FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 14.13 $
Current price = 27.04 $ (difference = -47.73%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription