Is CNNE undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Cannae Holdings Inc (CNNE) is 8.86 USD. This CNNE valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 16.55 USD, the upside of Cannae Holdings Inc is -46.50%. This means that CNNE is overvalued by 46.50%.
The range of the Intrinsic Value is 3.86 - 75.69 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.87) - 7.90 | (0.27) | -101.6% |
| DCF (Growth 10y) | 3.86 - 75.69 | 8.86 | -46.5% |
| DCF (EBITDA 5y) | (7.01) - (10.81) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1.00) - (1.42) | (1,234.50) | -123450.0% |
| Fair Value | -121.28 - -121.28 | -121.28 | -832.79% |
| P/E | (96.54) - (91.78) | (99.45) | -700.9% |
| EV/EBITDA | (22.70) - (30.30) | (25.91) | -256.6% |
| EPV | 2.52 - 4.50 | 3.51 | -78.8% |
| DDM - Stable | (80.67) - (1,104.39) | (592.53) | -3680.2% |
| DDM - Multi | (49.55) - (529.92) | (90.80) | -648.6% |
| Market Cap (mil) | 1,039.17 |
| Beta | 1.03 |
| Outstanding shares (mil) | 62.79 |
| Enterprise Value (mil) | 1,088.67 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.30% |
| Cost of Debt | 14.69% |
| WACC | 7.05% |