BNFT
Benefitfocus Inc
Price:  
10.50 
USD
Volume:  
408,973.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNFT Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Benefitfocus Inc (BNFT) is 5.74 USD. This BNFT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.50 USD, the upside of Benefitfocus Inc is %.

The range of the Intrinsic Value is 2.78 - 20.58 USD

10.50 USD
Stock Price
5.74 USD
Intrinsic Value
Intrinsic Value Details

BNFT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.78 - 20.58 5.74 -45.3%
DCF (Growth 10y) 5.07 - 30.31 9.29 -11.5%
DCF (EBITDA 5y) 4.24 - 8.22 6.27 -40.3%
DCF (EBITDA 10y) 6.34 - 12.42 9.25 -11.9%
Fair Value -2.68 - -2.68 -2.68 -125.49%
P/E (9.23) - (11.07) (9.82) -193.5%
EV/EBITDA (0.24) - 8.67 3.65 -65.2%
EPV 0.76 - 1.89 1.33 -87.4%
DDM - Stable (4.78) - (22.66) (13.72) -230.7%
DDM - Multi (2.44) - (9.16) (3.87) -136.9%

BNFT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 361.42
Beta 1.72
Outstanding shares (mil) 34.42
Enterprise Value (mil) 423.66
Market risk premium 4.60%
Cost of Equity 8.98%
Cost of Debt 6.44%
WACC 7.52%