ADS
Alliance Data Systems Corp
Price:  
56.80 
USD
Volume:  
463,839.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADS Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Alliance Data Systems Corp (ADS) is 167.03 USD. This ADS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.80 USD, the upside of Alliance Data Systems Corp is %.

The range of the Intrinsic Value is (65.21) - 2,721.88 USD

56.80 USD
Stock Price
167.03 USD
Intrinsic Value
Intrinsic Value Details

ADS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (65.21) - 2,721.88 167.03 194.1%
DCF (Growth 10y) 8.33 - 3,197.44 275.14 384.4%
DCF (EBITDA 5y) (99.87) - (47.33) (1,234.50) -123450.0%
DCF (EBITDA 10y) (57.75) - 11.32 (1,234.50) -123450.0%
Fair Value 188.48 - 188.48 188.48 231.83%
P/E 311.45 - 792.36 506.04 790.9%
EV/EBITDA 7.51 - 145.87 80.05 40.9%
EPV 406.26 - 584.95 495.60 772.5%
DDM - Stable 119.64 - 265.91 192.77 239.4%
DDM - Multi 75.98 - 144.31 100.75 77.4%

ADS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,837.16
Beta 2.20
Outstanding shares (mil) 49.95
Enterprise Value (mil) 18,257.16
Market risk premium 4.24%
Cost of Equity 18.21%
Cost of Debt 4.25%
WACC 5.17%