Extreme Networks, Inc.

Extreme Networks, Inc.

EXTRยทNASDAQ

$28.79

+0.61%
TechnologyCommunication Equipment

Extreme Networks, Inc. provides software-driven networking solutions worldwide. It designs, develops, and manufactures wired and wireless network infrastructure equipment; and develops software for network management, policy, analytics, security, and access controls. The company offers ExtremeCloud IQ, an ML/AI powered, wired, and wireless cloud network management solution that offers advanced visibility and control over users, devices, and applications; ExtremeCloud IQ ย– Site Engine that provides task automation, access control, granular visibility with real-time analytics and multi-vendor device management; and ExtremeCloud IQ Essentials offers WIPS, location services, IoT, and guest management services. It also provides wireless access point products; ExtremeSwitching portfolio that includes access edge products that offer physical presentations along with options to deliver Ethernet or convergence-friendly Power-over-Ethernet (POE), including high-power universal POE; aggregation/core switches designed to address aggregation, top-of-rack, and campus core environments; and data center switches and routers. In addition, the company offers cloud native platforms and applications for service providers; and customer support and services. It markets and sells its products through distributors, resellers, and field sales organizations to healthcare, education, government, manufacturing, retail, and hospitality markets. Extreme Networks, Inc. was incorporated in 1996 and is headquartered in Morrisville, North Carolina.

At a Glance

Live Snapshot
Market Cap$3.77B
EPS-0.0564
P/E Ratio-510.46
Earnings Date08/05/2026
Extreme Networks, Inc.

Extreme Networks, Inc. Fair Value Envelope

EXTR ยท NASDAQ

Our analysis suggests that EXTR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $28.79, this represents a potential HIDDEN relative to our calculated worth for Extreme Networks, Inc..

Intrinsic Value
Current Price: $28.79

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,337.4B
+ Cash & Equivalents$231.7M
Firm Value$1,337.6B
- Debt$223.4M
Equity Value$1,337.4B
/ Shares Outstanding132,783,357B
DCF Value$10.1K
UNDERVALUED BY 34884%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$304.1M
$608.1M
$1.2B
$2.4B
$4.9B
$9.7B
$19.5B
$38.9B
$77.8B
$155.7B
Maintenance CapEx
-$9.9M
-$19.8M
-$39.5M
-$79.1M
-$158.2M
-$316.3M
-$632.7M
-$1.3B
-$2.5B
-$5.1B
Owner Earnings
$294.2M
$588.4M
$1.2B
$2.4B
$4.7B
$9.4B
$18.8B
$37.7B
$75.3B
$150.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$272.4M
$504.4M
$934.1M
$1.7B
$3.2B
$5.9B
$11.0B
$20.3B
$37.7B
$69.8B
Terminal Value represents 88.7% of Enterprise Value