As of 2025-07-25, the Intrinsic Value of Consensus Cloud Solutions Inc (CCSI) is 62.30 USD. This CCSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.59 USD, the upside of Consensus Cloud Solutions Inc is 188.50%.
The range of the Intrinsic Value is 51.18 - 77.69 USD
Based on its market price of 21.59 USD and our intrinsic valuation, Consensus Cloud Solutions Inc (CCSI) is undervalued by 188.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.18 - 77.69 | 62.30 | 188.5% |
| DCF (Growth 10y) | 56.75 - 82.06 | 67.42 | 212.3% |
| DCF (EBITDA 5y) | 167.36 - 294.24 | 257.45 | 1092.5% |
| DCF (EBITDA 10y) | 140.41 - 249.06 | 212.82 | 885.7% |
| Fair Value | 21.55 - 21.55 | 21.55 | -0.19% |
| P/E | 98.10 - 244.48 | 171.12 | 692.6% |
| EV/EBITDA | 183.05 - 416.58 | 325.12 | 1405.9% |
| EPV | 38.93 - 52.19 | 45.56 | 111.0% |
| DDM - Stable | 19.87 - 36.94 | 28.40 | 31.6% |
| DDM - Multi | 20.50 - 31.33 | 24.90 | 15.3% |
| Market Cap (mil) | 421.87 |
| Beta | 0.86 |
| Outstanding shares (mil) | 19.54 |
| Enterprise Value (mil) | 952.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 13.34% |
| Cost of Debt | 6.08% |
| WACC | 8.15% |