ACIW
ACI Worldwide Inc
Price:  
53.87 
USD
Volume:  
786,054.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACIW Intrinsic Value

20.20 %
Upside

As of 2024-12-11, the Intrinsic Value of ACI Worldwide Inc (ACIW) is 64.73 USD. This ACIW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.87 USD, the upside of ACI Worldwide Inc is 20.20%.

The range of the Intrinsic Value is 32.73 - 425.84 USD

53.87 USD
Stock Price
64.73 USD
Intrinsic Value
Intrinsic Value Details

ACIW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.73 - 425.84 64.73 20.2%
DCF (Growth 10y) 40.58 - 479.70 76.67 42.3%
DCF (EBITDA 5y) 42.87 - 158.22 88.30 63.9%
DCF (EBITDA 10y) 48.94 - 183.61 98.25 82.4%
Fair Value 33.89 - 33.89 33.89 -37.09%
P/E 54.31 - 120.34 69.17 28.4%
EV/EBITDA 51.55 - 212.76 118.37 119.7%
EPV 25.04 - 49.81 37.43 -30.5%
DDM - Stable 19.15 - 202.07 110.61 105.3%
DDM - Multi 22.31 - 191.98 40.70 -24.5%

ACIW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,650.42
Beta 1.10
Outstanding shares (mil) 104.89
Enterprise Value (mil) 6,466.86
Market risk premium 4.60%
Cost of Equity 8.44%
Cost of Debt 4.86%
WACC 7.72%