/
DCF Valuation
Base-case fair value
$108.64
Intrinsic $144.86 · 25% MOS
Current price: $157.34
Base-case summary
Our base-case DCF for Entegris Inc (ENTG) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 21.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $505M in trailing free cash flow, this produces an intrinsic value of $144.86 per share. A 25% safety margin gives a fair value of $108.64, suggesting the stock is currently 31% overvalued against the $157.34 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$505M
Cash & equivalents
$443M
Total debt
$3.8B
Shares outstanding
153M