ACTG
Acacia Research Corp
Price:  
5.00 
USD
Volume:  
274,522.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACTG Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Acacia Research Corp (ACTG) is 13.29 USD. This ACTG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.00 USD, the upside of Acacia Research Corp is %.

The range of the Intrinsic Value is 11.50 - 15.26 USD

5.00 USD
Stock Price
13.29 USD
Intrinsic Value
Intrinsic Value Details

ACTG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (79.24) - (2.47) (8.32) -266.3%
DCF (Growth 10y) (3.05) - (76.82) (8.71) -274.2%
DCF (EBITDA 5y) 11.50 - 15.26 13.29 165.9%
DCF (EBITDA 10y) 29.26 - 46.52 37.16 643.2%
Fair Value 14.37 - 14.37 14.37 187.48%
P/E 11.25 - 18.51 14.89 197.8%
EV/EBITDA 8.11 - 12.12 10.01 100.2%
EPV 5.80 - 6.44 6.12 22.4%
DDM - Stable 8.57 - 128.62 68.60 1271.9%
DDM - Multi 24.61 - 290.27 45.59 811.9%

ACTG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 499.43
Beta 0.94
Outstanding shares (mil) 99.89
Enterprise Value (mil) 73.69
Market risk premium 4.60%
Cost of Equity 6.55%
Cost of Debt 4.62%
WACC 6.50%