As of 2024-12-13, the Intrinsic Value of Chegg Inc (CHGG) is
2.40 USD. This Chegg valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.24 USD, the upside of Chegg Inc is
7.30%.
The range of the Intrinsic Value is 0.42 - 7.81 USD
Chegg Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.42 - 7.81 |
2.40 |
7.3% |
| DCF (Growth 10y) |
1.06 - 8.51 |
3.07 |
37.2% |
| DCF (EBITDA 5y) |
4.70 - 6.70 |
5.93 |
164.6% |
| DCF (EBITDA 10y) |
4.32 - 6.75 |
5.69 |
154.0% |
| Fair Value |
-196.84 - -196.84 |
-196.84 |
-8,887.32% |
| P/E |
(134.16) - 8.39 |
(72.68) |
-3344.5% |
| EV/EBITDA |
3.04 - 11.41 |
6.58 |
193.9% |
| EPV |
(5.41) - (5.71) |
(5.56) |
-348.3% |
| DDM - Stable |
(33.02) - (72.68) |
(52.85) |
-2459.5% |
| DDM - Multi |
1.99 - 3.53 |
2.56 |
14.2% |
Chegg Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
233.65 |
| Beta |
0.30 |
| Outstanding shares (mil) |
104.31 |
| Enterprise Value (mil) |
683.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
16.22% |
| Cost of Debt |
4.25% |
| WACC |
6.98% |