What is Entegris Inc worth?
With the base-case assumptions below, a discounted cash flow model on Entegris Inc's reported free cash flow gives $49.26 per share. The share price was $151.89 on September 25, 2026, 208% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 6.5% | 10.0% | $22.81 | -85% |
| Base | 11.5% | 9.0% | $49.26 | -68% |
| Bull | 16.5% | 8.0% | $101.99 | -33% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $69.39 | $75.61 | $83.22 | $92.73 | $104.95 |
| 8.0% | $54.31 | $58.35 | $63.12 | $68.84 | $75.83 |
| 9.0% | $43.32 | $46.08 | $49.26 | $52.98 | $57.37 |
| 10.0% | $34.97 | $36.93 | $39.16 | $41.70 | $44.63 |
| 11.0% | $28.42 | $29.86 | $31.47 | $33.28 | $35.33 |
Where the presets come from
Base: years 1 to 5 grow at Entegris Inc's revenue growth rate over the last 5 fiscal years (11.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions