As of 2024-07-27, the Intrinsic Value of Atlanticus Holdings Corp (ATLC) is
160.60 USD. This ATLC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.56 USD, the upside of Atlanticus Holdings Corp is
%.
The range of the Intrinsic Value is 75.58 - 399.38 USD
160.60 USD
Intrinsic Value
ATLC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
75.58 - 399.38 |
160.60 |
351.6% |
| DCF (Growth 10y) |
125.61 - 576.66 |
243.25 |
584.1% |
| DCF (EBITDA 5y) |
62.30 - 286.21 |
156.42 |
339.9% |
| DCF (EBITDA 10y) |
115.56 - 450.20 |
239.30 |
572.9% |
| Fair Value |
173.72 - 173.72 |
173.72 |
388.53% |
| P/E |
35.86 - 148.02 |
69.58 |
95.7% |
| EV/EBITDA |
(68.46) - 75.57 |
(6.94) |
-119.5% |
| EPV |
(28.88) - 80.41 |
25.76 |
-27.6% |
| DDM - Stable |
23.06 - 48.05 |
35.56 |
-0.0% |
| DDM - Multi |
89.55 - 154.97 |
114.24 |
221.3% |
ATLC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
525.93 |
| Beta |
1.36 |
| Outstanding shares (mil) |
14.79 |
| Enterprise Value (mil) |
2,142.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
17.55% |
| Cost of Debt |
11.10% |
| WACC |
10.75% |