ACIW
ACI Worldwide Inc
Price:  
37.68 
USD
Volume:  
618,980.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACIW Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of ACI Worldwide Inc (ACIW) is 30.88 USD. This ACIW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.68 USD, the upside of ACI Worldwide Inc is %.

The range of the Intrinsic Value is 21.38 - 51.17 USD

37.68 USD
Stock Price
30.88 USD
Intrinsic Value
Intrinsic Value Details

ACIW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.38 - 51.17 30.88 -18.0%
DCF (Growth 10y) 27.05 - 59.18 37.41 -0.7%
DCF (EBITDA 5y) 37.49 - 117.49 65.44 73.7%
DCF (EBITDA 10y) 40.01 - 120.15 67.17 78.3%
Fair Value 21.68 - 21.68 21.68 -42.47%
P/E 29.39 - 60.01 47.15 25.1%
EV/EBITDA 45.53 - 154.79 89.18 136.7%
EPV 18.74 - 26.90 22.82 -39.4%
DDM - Stable 8.85 - 21.78 15.32 -59.4%
DDM - Multi 14.19 - 27.92 18.90 -49.9%

ACIW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,972.98
Beta 1.70
Outstanding shares (mil) 105.44
Enterprise Value (mil) 4,806.31
Market risk premium 4.60%
Cost of Equity 12.34%
Cost of Debt 5.63%
WACC 10.64%