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 $50.57 per share. The share price was $136.88 on November 10, 2026, 171% 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% | $24.11 | -82% |
| Base | 11.5% | 9.0% | $50.57 | -63% |
| Bull | 16.5% | 8.0% | $103.29 | -25% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $70.69 | $76.92 | $84.52 | $94.03 | $106.25 |
| 8.0% | $55.61 | $59.65 | $64.42 | $70.14 | $77.14 |
| 9.0% | $44.62 | $47.38 | $50.57 | $54.28 | $58.67 |
| 10.0% | $36.27 | $38.24 | $40.46 | $43.00 | $45.93 |
| 11.0% | $29.73 | $31.17 | $32.77 | $34.58 | $36.63 |
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