NETGEAR, Inc.

NETGEAR, Inc.

NTGRยทNASDAQ

$27.25

-3.9%
TechnologyCommunication Equipment

NETGEAR, Inc. designs, develops, and markets networking and Internet connected products for consumers, businesses, and service providers. The company operates in two segments, Connected Home, and Small and Medium Business. It offers smart home/connected home/broadband access products, such as Wi-Fi routers and home Wi-Fi systems, broadband modems, Wi-Fi gateways, Wi-Fi hotspots, Wi-Fi range extenders, Powerline adapters and bridges, Wi-Fi network adapters, and digital canvasses; and value-added service offerings, including technical support, parental controls, and cybersecurity protection. The company also provides Ethernet switches, Wi-Fi mesh systems and access points, local and remote unified storage products, and Internet security appliances for small and medium-sized businesses, as well as education, hospitality and health markets. It markets and sells its products through traditional retailers, online retailers, wholesale distributors, direct market resellers, value-added resellers, and broadband service providers, as well as through its direct online store at www.netgear.com. in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company was incorporated in 1996 and is headquartered in San Jose, California.

At a Glance

Live Snapshot
Market Cap$731.39M
EPS-1.1400
P/E Ratio-21.58
Earnings Date07/29/2026
NETGEAR, Inc.

NETGEAR, Inc. Fair Value Envelope

NTGR ยท NASDAQ

Our analysis suggests that NTGR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $27.25, this represents a potential HIDDEN relative to our calculated worth for NETGEAR, Inc..

Intrinsic Value
Current Price: $27.25

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-$2.2M
+ Cash & Equivalents$209.9M
Firm Value$207.8M
- Debt$50.9M
Equity Value$156.8M
/ Shares Outstanding28,727,495B
DCF Value$5
OVERVALUED BY 80%

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
$803.0K
$401.5K
$200.8K
$100.4K
$50.2K
$25.1K
$12.5K
$6.3K
$3.1K
$1.6K
Maintenance CapEx
-$2.1M
-$1.0M
-$512.9K
-$256.4K
-$128.2K
-$64.1K
-$32.1K
-$16.0K
-$8.0K
-$4.0K
Owner Earnings
-$1.2M
-$624.3K
-$312.1K
-$156.1K
-$78.0K
-$39.0K
-$19.5K
-$9.8K
-$4.9K
-$2.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$1.2M
-$535.2K
-$247.8K
-$114.7K
-$53.1K
-$24.6K
-$11.4K
-$5.3K
-$2.4K
-$1.1K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.