Bandwidth Intrinsic
Value
As of 2024-12-15, the Intrinsic Value of Bandwidth Inc (BAND) is
24.03 USD. This Bandwidth valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 18.71 USD, the upside of Bandwidth Inc is
28.40%.
The range of the Intrinsic Value is 10.26 - 43.98 USD
24.03 USD
Intrinsic Value
Bandwidth Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(33.50) - (15.93) |
(19.66) |
-205.1% |
| DCF (Growth 10y) |
(6.08) - 6.04 |
(3.52) |
-118.8% |
| DCF (EBITDA 5y) |
10.26 - 43.98 |
24.03 |
28.4% |
| DCF (EBITDA 10y) |
16.01 - 65.23 |
35.36 |
89.0% |
| Fair Value |
-2.85 - -2.85 |
-2.85 |
-115.25% |
| P/E |
(12.37) - (4.82) |
(8.93) |
-147.7% |
| EV/EBITDA |
(0.91) - 18.90 |
7.61 |
-59.3% |
| EPV |
(11.64) - (12.85) |
(12.25) |
-165.5% |
| DDM - Stable |
(4.19) - (17.46) |
(10.82) |
-157.8% |
| DDM - Multi |
3.31 - 11.24 |
5.17 |
-72.3% |
Bandwidth Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
514.71 |
| Beta |
1.70 |
| Outstanding shares (mil) |
27.51 |
| Enterprise Value (mil) |
745.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.74% |
| Cost of Debt |
5.00% |
| WACC |
7.21% |