As of 2024-12-12, 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 194.10%.

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

	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)	(112.13) - (65.21)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(69.38) - (6.59)	(1,234.50)	-123450.0%
Fair Value	188.48 - 188.48	188.48	231.83%
P/E	256.72 - 676.26	466.37	721.1%
EV/EBITDA	22.30 - 116.45	62.30	9.7%
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%