Back to ENTG Overview
NMS · Valuation Lab
ENTG
Entegris, Inc.
Last$145.55
Market cap22.2B
EV/EBITDA27.6x
Intrinsic value
$63.04
MoS -130.9% · Overvalued
Assuming 14.4% FCF margin and 11.5% Y1–5 growth.
Upside to price
EV (DCF)12.8B
Terminal share60%
Expected IV$67.61
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 60% of EV
PV of stage FCFs5.1B
PV of terminal value7.8B
Enterprise value12.8B
Net cash / (debt)-3.2B
Equity value9.6B
Intrinsic value / share$63.04
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 3.7B | 534M | 491.1M | 92.0% |
| Y2 | 4.1B | 595.5M | 503.5M | 84.6% |
| Y3 | 4.6B | 663.9M | 516.2M | 77.8% |
| Y4 | 5.1B | 740.3M | 529.3M | 71.5% |
| Y5 | 5.7B | 825.4M | 542.7M | 65.7% |
| Y6 | 6.1B | 873.3M | 527.9M | 60.5% |
| Y7 | 6.4B | 923.9M | 513.6M | 55.6% |
| Y8 | 6.8B | 977.5M | 499.7M | 51.1% |
| Y9 | 7.2B | 1B | 486.1M | 47.0% |
| Y10 | 7.6B | 1.1B | 472.9M | 43.2% |
| Terminal | — | — | 7.8B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.