As of 2024-12-15, the Intrinsic Value of Ceridian HCM Holding Inc (CDAY) is
2.74 USD. This CDAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.52 USD, the upside of Ceridian HCM Holding Inc is
-96.10%.
The range of the Intrinsic Value is 0.88 - 6.59 USD
CDAY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.88 - 6.59 |
2.74 |
-96.1% |
| DCF (Growth 10y) |
4.84 - 14.33 |
7.95 |
-88.6% |
| DCF (EBITDA 5y) |
30.98 - 41.93 |
36.21 |
-47.9% |
| DCF (EBITDA 10y) |
34.93 - 53.01 |
43.21 |
-37.9% |
| Fair Value |
0.13 - 0.13 |
0.13 |
-99.82% |
| P/E |
1.41 - 1.55 |
1.49 |
-97.9% |
| EV/EBITDA |
16.20 - 52.59 |
33.08 |
-52.4% |
| EPV |
(4.96) - (5.09) |
(5.02) |
-107.2% |
| DDM - Stable |
0.18 - 0.45 |
0.31 |
-99.6% |
| DDM - Multi |
3.41 - 6.72 |
4.53 |
-93.5% |
CDAY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,854.16 |
| Beta |
1.71 |
| Outstanding shares (mil) |
156.13 |
| Enterprise Value (mil) |
11,562.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.63% |
| Cost of Debt |
5.19% |
| WACC |
10.83% |