Is CDAY undervalued or overvalued?
As of 2025-03-22, 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%. This means that CDAY is overvalued by 96.10%.
The range of the Intrinsic Value is 0.88 - 6.59 USD
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) | 31.30 - 44.06 | 37.82 | -45.6% |
DCF (EBITDA 10y) | 35.26 - 55.50 | 44.98 | -35.3% |
Fair Value | 0.13 - 0.13 | 0.13 | -99.82% |
P/E | 0.80 - 1.27 | 1.11 | -98.4% |
EV/EBITDA | 14.07 - 55.29 | 32.27 | -53.6% |
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% |
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% |