Valuation of Mid Cap Tech companies : $5 billion to $10 billion Value

NOTE : Stocks in this page are valued using the Discounted Cash Flow (DCF) technique. The 3 components of the valuation are : (A) Base FCF. (B) FCF Multiple. (C) Net book value for val. Total value (T) = (A x B) + C . Value per share = (T) / Shares oustanding (S). Please refer to the post Discounted cash flow basics to understand this valuation technique.

Company list   Juniper   Citrix   Xilinix   Lam Research   Amphenol   Arrow Electronics   Analog Devices   Motorola Solutions   Altera   Garmin   Computer associates   Century Link   Avnet   Avago Tech   Harris   Autodesk   Microchip   Red Hat   Autodesk   Marvel Technology   Trip Advisor   Cerner   Flextronics   Electronic Arts   Gamestop   Linkedin   F5 Networks   Teradata   Brocade   First Solar Updated - 10/22/2014  JNPR Valuation : $19.02 / share , Total value : $9.70 billions (Base FCF : $0.60 billions , multiple 15 , Net book value for val : $0.70 billion) Shares oustanding : 510 millions  LINKS SEC  Company Updated - 10/22/2014  CTXS Valuation : $50.26 / share , Total value : $9.50 billions (Base FCF : $0.75 billions , multiple 12 , Net book value for val : $0.50 billion) Shares oustanding : 190 millions  LINKS SEC  Company Updated - 10/22/2014  XLNX Valuation : $32.75 / share , Total value : $9.40 billions (Base FCF : $0.70 billions , multiple 12 , Net book value for val : $1 billion) Shares oustanding : 290 millions  LINKS SEC  Company Updated - 10/12/2014  LRCX Valuation : $52.28 / share , Total value : $9.15 billions (Base FCF : $0.55 billion , multiple 13 , Net book value for val : $2 billions) Shares oustanding : 175 millions  LINKS SEC  Company Updated - 10/12/2014  APH Valuation : $55.56 / share , Total value : $9.00 billions (Base FCF : $0.60 billion , multiple 15 , Net book value for val : 0) Shares oustanding : 160 millions  LINKS SEC  Company Updated - 05/10/2015  ARW Valuation : $65.00/ share , Total value : $6.50billions (Base FCF : $0.40 billion , multiple 12 , Net book value for val :$1.7 billion) Shares oustanding : 100 millions  LINKS SEC  Company Updated - 10/12/2014  MSI Valuation : $31.85 / share , Total value : $8.60 billions (Base FCF : $0.80 billion , multiple 12 , Net book value for val : -$1 billion) Shares oustanding : 270 millions  LINKS SEC  Company Updated - 10/12/2014  ALTR Valuation : $26.47 / share , Total value : $8.55 billions (Base FCF : $0.55 billion , multiple 13 , Net book value for val : $1.40 billion) Shares oustanding : 320 millions  LINKS SEC  Company Updated - 10/12/2014  GRMN Valuation : $42.77 / share , Total value : $8.34 billions (Base FCF : $0.57 billion , multiple 12 , Net book value for val : $1.50 billion) Shares oustanding : 200 millions  LINKS SEC  Company Updated - 10/12/2014  CA Valuation : $16.96 / share , Total value : $7.60 billions (Base FCF : $0.80 billion , multiple 12 , Net book value for val : -$2 billion) Shares oustanding : 450 millions  LINKS SEC  Company Updated - 10/12/2014  CTL Valuation : $12.50 / share , Total value : $7.50 billions (Base FCF : $2.50 billion , multiple 15 , Net book value for val : -$30 billion) Shares oustanding : 600 millions  LINKS SEC  Company Updated - 05/14/2015  AVT Valuation : $50.71/ share , Total value : $7.10 billions (Base FCF : $0.375 billion , multiple 12 , Net book value for val : $2.60 billion) Shares oustanding : 140 millions  LINKS SEC  Company Updated - 10/12/2014  AVGO Valuation : $28.37 / share , Total value : $7.15 billions (Base FCF : $0.45 billion , multiple 13 , Net book value for val : $1.30 billion) Shares oustanding : 250 millions  LINKS SEC  Company Updated - 10/12/2014  HRS Valuation : $65.38 / share , Total value : $6.80 billions (Base FCF : $0.65 billion , multiple 12 , Net book value for val : -$1 billion) Shares oustanding : 104 millions  LINKS SEC  Company Updated - 10/12/2014  ADSK Valuation : $29.57 / share , Total value : $6.80 billions (Base FCF : $0.50 billion , multiple 12 , Net book value for val : $0.80 billion) Shares oustanding : 230 millions  LINKS SEC  Company Updated - 10/12/2014  MCHP Valuation : $31.01 / share , Total value : $6.76 billions (Base FCF : $0.52 billion , multiple 13 , Net book value for val : 0) Shares oustanding : 218 millions  LINKS SEC  Company Updated - 10/12/2014  RHT Valuation : $35.00 / share , Total value : $6.72 billions (Base FCF : $0.44 billion , multiple 13 , Net book value for val : $1 billion) Shares oustanding : 192 millions  LINKS SEC  Company Updated - 10/12/2014  MRVL Valuation : $13.02 / share , Total value : $6.56 billions (Base FCF : $0.38 billion , multiple 12 , Net book value for val : $2 billion) Shares oustanding : 504 millions  LINKS SEC  Company Updated - 10/12/2014  TRIP Valuation : $42.76 / share , Total value : $6.20 billions (Base FCF : $0.30 billion , multiple 12 , Net book value for val : $0.20 billion) Shares oustanding : 145 millions  LINKS SEC  Company Updated - 10/12/2014  CERN Valuation : $13.02 / share , Total value : $6.05 billions (Base FCF : $0.35 billion , multiple 15 , Net book value for val : $0.80 billion) Shares oustanding : 352 millions  LINKS SEC  Company Updated - 10/12/2014  FLEX Valuation : $9.61 / share , Total value : $6 billions (Base FCF : $0.5 billion , multiple 12 , Net book value for val : 0) Shares oustanding : 642 millions  LINKS SEC  Company Updated - 10/12/2014  EA Valuation : $18.99 / share , Total value : $6 billions (Base FCF : $0.5 billion , multiple 12 , Net book value for val : 0) Shares oustanding : 316 millions  LINKS SEC  Company Updated - 10/12/2014  GME Valuation : $50.85 / share , Total value : $6 billions (Base FCF : $0.5 billion , multiple 12 , Net book value for val : 0) Shares oustanding : 118 millions  LINKS SEC  Company Updated - 10/12/2014  LNKD Valuation : $55.83 / share , Total value : $5.75 billions (Base FCF : $0.15 billion , multiple 25 , Net book value for val : $2 billion) Shares oustanding : 103 millions  LINKS SEC  Company Updated - 10/12/2014  FFIV Valuation : $72.15 / share , Total value : $5.70 billions (Base FCF : $0.40 billion , multiple 14 , Net book value for val : $0.10 billion) Shares oustanding : 79 millions  LINKS SEC  Company Updated - 10/12/2014  TDC Valuation : $34.34 / share , Total value : $5.70 billions (Base FCF : $0.45 billion , multiple 12 , Net book value for val : $0.30 billion) Shares oustanding : 166 millions  LINKS SEC  Company Updated - 10/12/2014  BRCD Valuation : $10.80 / share , Total value : $5.00 billions (Base FCF : $0.40 billion , multiple 12 , Net book value for val : $0.20 billion) Shares oustanding : 463 millions  LINKS SEC  Company Updated - 10/12/2014  FSLR Valuation : $52.08 / share , Total value : $5.00 billions (Base FCF : $0.50 billion , multiple 8 , Net book value for val : $1 billion) Shares oustanding : 96 millions  LINKS SEC  Company