Back to EXTR Overview
NMS · Valuation Lab
EXTR
Extreme Networks, Inc.
Last$26.19
Market cap3.4B
EV/EBITDA42.0x
Intrinsic value
$14.89
MoS -75.9% · Overvalued
Assuming 10.0% FCF margin and 11.4% Y1–5 growth.
Upside to price
EV (DCF)2B
Terminal share44%
Expected IV$15.60
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 44% of EV
PV of stage FCFs1.1B
PV of terminal value874.6M
Enterprise value2B
Net cash / (debt)-25.6M
Equity value1.9B
Intrinsic value / share$14.89
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 1.4B | 139.5M | 123.8M | 88.8% |
| Y2 | 1.6B | 155.4M | 122.5M | 78.8% |
| Y3 | 1.7B | 173.1M | 121.2M | 70.0% |
| Y4 | 1.9B | 192.8M | 119.9M | 62.2% |
| Y5 | 2.1B | 214.8M | 118.6M | 55.2% |
| Y6 | 2.3B | 227.1M | 111.3M | 49.0% |
| Y7 | 2.4B | 240M | 104.4M | 43.5% |
| Y8 | 2.5B | 253.7M | 98M | 38.6% |
| Y9 | 2.7B | 268.1M | 92M | 34.3% |
| Y10 | 2.8B | 283.4M | 86.4M | 30.5% |
| Terminal | — | — | 874.6M | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.