As of 2024-12-12, the Intrinsic Value of Bill.com Holdings Inc (BILL) is
7.44 USD. This Bill.com valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 89.91 USD, the upside of Bill.com Holdings Inc is
-91.70%.
The range of the Intrinsic Value is 4.06 - 17.18 USD
Bill.com Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(11.10) - (5.00) |
(6.58) |
-107.3% |
| DCF (Growth 10y) |
4.06 - 17.18 |
7.44 |
-91.7% |
| DCF (EBITDA 5y) |
26.18 - 36.76 |
32.07 |
-64.3% |
| DCF (EBITDA 10y) |
55.22 - 85.05 |
70.68 |
-21.4% |
| Fair Value |
0.38 - 0.38 |
0.38 |
-99.58% |
| P/E |
3.71 - 4.72 |
4.24 |
-95.3% |
| EV/EBITDA |
4.33 - 43.81 |
23.41 |
-74.0% |
| EPV |
(18.50) - (24.15) |
(21.32) |
-123.7% |
| DDM - Stable |
0.77 - 2.62 |
1.70 |
-98.1% |
| DDM - Multi |
4.04 - 10.77 |
5.90 |
-93.4% |
Bill.com Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,305.68 |
| Beta |
1.33 |
| Outstanding shares (mil) |
103.50 |
| Enterprise Value (mil) |
9,367.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.75% |
| Cost of Debt |
5.50% |
| WACC |
8.47% |