As of 2024-12-12, the Intrinsic Value of Conduent Inc (CNDT) is
13.88 USD. This CNDT valuation is based on the model Peter Lynch Fair Value.
With the current market price of 4.37 USD, the upside of Conduent Inc is
217.72%.
13.88 USD
Intrinsic Value
CNDT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(8.87) - (3.35) |
(3.89) |
-189.0% |
| DCF (Growth 10y) |
(2.55) - 2.70 |
(2.09) |
-147.8% |
| DCF (EBITDA 5y) |
(1.11) - 1.11 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(1.50) - 2.45 |
(1,234.50) |
-123450.0% |
| Fair Value |
13.88 - 13.88 |
13.88 |
217.72% |
| P/E |
33.05 - 56.26 |
41.58 |
851.6% |
| EV/EBITDA |
6.41 - 13.71 |
9.31 |
113.1% |
| EPV |
15.56 - 52.56 |
34.06 |
679.4% |
| DDM - Stable |
12.83 - 33.14 |
22.99 |
426.0% |
| DDM - Multi |
(2.34) - (4.80) |
(3.16) |
-172.2% |
CNDT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
698.72 |
| Beta |
1.29 |
| Outstanding shares (mil) |
159.89 |
| Enterprise Value (mil) |
1,049.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
14.85% |
| Cost of Debt |
13.93% |
| WACC |
13.03% |