As of 2024-12-14, the Intrinsic Value of Cohen & Steers Inc (CNS) is
108.86 USD. This CNS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 99.04 USD, the upside of Cohen & Steers Inc is
9.90%.
The range of the Intrinsic Value is 68.00 - 317.54 USD
108.86 USD
Intrinsic Value
CNS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.00 - 317.54 |
108.86 |
9.9% |
| DCF (Growth 10y) |
72.64 - 311.38 |
111.93 |
13.0% |
| DCF (EBITDA 5y) |
60.30 - 73.75 |
69.35 |
-30.0% |
| DCF (EBITDA 10y) |
65.96 - 82.91 |
76.27 |
-23.0% |
| Fair Value |
57.47 - 57.47 |
57.47 |
-41.97% |
| P/E |
29.43 - 38.15 |
33.89 |
-65.8% |
| EV/EBITDA |
52.33 - 64.61 |
59.52 |
-39.9% |
| EPV |
48.53 - 61.94 |
55.23 |
-44.2% |
| DDM - Stable |
25.11 - 105.96 |
65.53 |
-33.8% |
| DDM - Multi |
40.34 - 121.66 |
59.39 |
-40.0% |
CNS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,007.46 |
| Beta |
0.97 |
| Outstanding shares (mil) |
50.56 |
| Enterprise Value (mil) |
4,900.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.37% |
| Cost of Debt |
5.00% |
| WACC |
6.14% |