ALRM
Alarm.com Holdings Inc
Price:  
67.41 
USD
Volume:  
248,784.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Alarm.com Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Alarm.com Holdings Inc (ALRM) is 59.06 USD. This Alarm.com valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.41 USD, the upside of Alarm.com Holdings Inc is %.

The range of the Intrinsic Value is 43.28 - 100.32 USD

67.41 USD
Stock Price
59.06 USD
Intrinsic Value
Intrinsic Value Details

Alarm.com Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.28 - 100.32 59.06 -12.4%
DCF (Growth 10y) 62.84 - 145.22 85.77 27.2%
DCF (EBITDA 5y) 73.18 - 102.97 96.57 43.3%
DCF (EBITDA 10y) 95.16 - 141.70 127.67 89.4%
Fair Value 44.93 - 44.93 44.93 -33.35%
P/E 62.07 - 83.93 71.59 6.2%
EV/EBITDA 50.79 - 91.86 70.98 5.3%
EPV 23.86 - 29.09 26.47 -60.7%
DDM - Stable 16.99 - 52.60 34.79 -48.4%
DDM - Multi 38.36 - 93.40 54.51 -19.1%

Alarm.com Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,383.31
Beta 0.98
Outstanding shares (mil) 50.19
Enterprise Value (mil) 3,129.74
Market risk premium 4.60%
Cost of Equity 9.24%
Cost of Debt 4.31%
WACC 8.58%