As of 2024-07-27, the Intrinsic Value of Acacia Research Corp (ACTG) is
13.27 USD. This ACTG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 5.42 USD, the upside of Acacia Research Corp is
%.
The range of the Intrinsic Value is 11.68 - 15.17 USD
13.27 USD
Intrinsic Value
ACTG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(123.36) - (2.09) |
(8.01) |
-247.8% |
| DCF (Growth 10y) |
(2.65) - (119.62) |
(8.41) |
-255.1% |
| DCF (EBITDA 5y) |
11.68 - 15.17 |
13.27 |
144.9% |
| DCF (EBITDA 10y) |
29.57 - 46.48 |
37.01 |
582.8% |
| Fair Value |
14.37 - 14.37 |
14.37 |
165.20% |
| P/E |
10.12 - 16.57 |
14.09 |
160.0% |
| EV/EBITDA |
8.11 - 12.01 |
9.87 |
82.1% |
| EPV |
5.75 - 6.50 |
6.13 |
13.1% |
| DDM - Stable |
8.14 - 192.97 |
100.55 |
1755.2% |
| DDM - Multi |
23.22 - 437.19 |
44.51 |
721.3% |
ACTG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
541.38 |
| Beta |
0.90 |
| Outstanding shares (mil) |
99.89 |
| Enterprise Value (mil) |
115.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.60% |
| Cost of Debt |
4.62% |
| WACC |
6.55% |