As of 2025-05-16, the Intrinsic Value of ACI Worldwide Inc (ACIW) is 53.20 USD. This ACIW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.77 USD, the upside of ACI Worldwide Inc is 9.10%.
The range of the Intrinsic Value is 38.26 - 85.60 USD
Based on its market price of 48.77 USD and our intrinsic valuation, ACI Worldwide Inc (ACIW) is undervalued by 9.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.26 - 85.60 | 53.20 | 9.1% |
| DCF (Growth 10y) | 47.91 - 99.70 | 64.40 | 32.1% |
| DCF (EBITDA 5y) | 43.68 - 133.59 | 86.65 | 77.7% |
| DCF (EBITDA 10y) | 52.40 - 145.73 | 95.00 | 94.8% |
| Fair Value | 48.28 - 48.28 | 48.28 | -1.00% |
| P/E | 33.86 - 53.82 | 45.31 | -7.1% |
| EV/EBITDA | 39.93 - 148.55 | 96.85 | 98.6% |
| EPV | 25.14 - 33.25 | 29.19 | -40.1% |
| DDM - Stable | 14.99 - 39.48 | 27.23 | -44.2% |
| DDM - Multi | 25.35 - 53.05 | 34.44 | -29.4% |
| Market Cap (mil) | 5,129.14 |
| Beta | 0.92 |
| Outstanding shares (mil) | 105.17 |
| Enterprise Value (mil) | 5,837.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.71% |
| Cost of Debt | 5.36% |
| WACC | 9.65% |