As of 2024-12-15, the Intrinsic Value of ACI Worldwide Inc (ACIW) is
65.53 USD. This ACIW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.01 USD, the upside of ACI Worldwide Inc is
21.30%.
The range of the Intrinsic Value is 32.99 - 454.26 USD
65.53 USD
Intrinsic Value
ACIW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.99 - 454.26 |
65.53 |
21.3% |
| DCF (Growth 10y) |
40.90 - 511.67 |
77.60 |
43.7% |
| DCF (EBITDA 5y) |
41.79 - 156.02 |
86.69 |
60.5% |
| DCF (EBITDA 10y) |
48.08 - 181.57 |
96.87 |
79.4% |
| Fair Value |
33.89 - 33.89 |
33.89 |
-37.25% |
| P/E |
51.15 - 119.04 |
62.96 |
16.6% |
| EV/EBITDA |
50.89 - 209.30 |
116.34 |
115.4% |
| EPV |
25.18 - 50.20 |
37.69 |
-30.2% |
| DDM - Stable |
19.18 - 208.99 |
114.08 |
111.2% |
| DDM - Multi |
22.36 - 198.67 |
40.93 |
-24.2% |
ACIW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,665.11 |
| Beta |
1.09 |
| Outstanding shares (mil) |
104.89 |
| Enterprise Value (mil) |
6,481.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.42% |
| Cost of Debt |
4.86% |
| WACC |
7.68% |