As of 2024-12-11, the Intrinsic Value of CDK Global Inc (CDK) is
56.13 USD. This CDK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.76 USD, the upside of CDK Global Inc is
2.50%.
The range of the Intrinsic Value is 37.21 - 101.51 USD
56.13 USD
Intrinsic Value
CDK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.21 - 101.51 |
56.13 |
2.5% |
| DCF (Growth 10y) |
40.47 - 99.59 |
58.00 |
5.9% |
| DCF (EBITDA 5y) |
66.37 - 89.43 |
78.85 |
44.0% |
| DCF (EBITDA 10y) |
66.85 - 92.16 |
79.79 |
45.7% |
| Fair Value |
11.33 - 11.33 |
11.33 |
-79.31% |
| P/E |
65.88 - 85.89 |
73.06 |
33.4% |
| EV/EBITDA |
70.05 - 185.81 |
104.03 |
90.0% |
| EPV |
23.70 - 34.32 |
29.01 |
-47.0% |
| DDM - Stable |
18.17 - 51.21 |
34.69 |
-36.6% |
| DDM - Multi |
20.29 - 43.17 |
27.47 |
-49.8% |
CDK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,390.49 |
| Beta |
0.96 |
| Outstanding shares (mil) |
116.70 |
| Enterprise Value (mil) |
6,390.49 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.84% |
| Cost of Debt |
4.54% |
| WACC |
7.72% |