Alarm.com Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Alarm.com Holdings Inc (ALRM) is
65.42 USD. This Alarm.com valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.41 USD, the upside of Alarm.com Holdings Inc is
%.
The range of the Intrinsic Value is 45.59 - 129.02 USD
65.42 USD
Intrinsic Value
Alarm.com Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.59 - 129.02 |
65.42 |
-5.7% |
| DCF (Growth 10y) |
66.63 - 188.74 |
95.82 |
38.0% |
| DCF (EBITDA 5y) |
72.29 - 107.01 |
95.56 |
37.7% |
| DCF (EBITDA 10y) |
95.58 - 150.63 |
129.07 |
85.9% |
| Fair Value |
44.93 - 44.93 |
44.93 |
-35.27% |
| P/E |
65.85 - 89.63 |
74.50 |
7.3% |
| EV/EBITDA |
49.32 - 96.61 |
70.58 |
1.7% |
| EPV |
24.60 - 31.10 |
27.85 |
-59.9% |
| DDM - Stable |
17.96 - 66.75 |
42.35 |
-39.0% |
| DDM - Multi |
40.91 - 120.28 |
61.31 |
-11.7% |
Alarm.com Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,483.69 |
| Beta |
0.85 |
| Outstanding shares (mil) |
50.19 |
| Enterprise Value (mil) |
3,230.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.71% |
| Cost of Debt |
4.31% |
| WACC |
8.10% |