As of 2024-12-15, the Intrinsic Value of Concentrix Corp (CNXC) is
80.50 USD. This CNXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.13 USD, the upside of Concentrix Corp is
82.40%.
The range of the Intrinsic Value is 46.55 - 144.19 USD
80.50 USD
Intrinsic Value
CNXC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.55 - 144.19 |
80.50 |
82.4% |
| DCF (Growth 10y) |
90.50 - 222.84 |
136.64 |
209.6% |
| DCF (EBITDA 5y) |
154.46 - 278.34 |
211.39 |
379.0% |
| DCF (EBITDA 10y) |
195.01 - 361.05 |
268.87 |
509.3% |
| Fair Value |
99.18 - 99.18 |
99.18 |
124.75% |
| P/E |
115.45 - 180.17 |
147.24 |
233.7% |
| EV/EBITDA |
(156.05) - 230.87 |
23.06 |
-47.7% |
| EPV |
91.14 - 159.21 |
125.18 |
183.7% |
| DDM - Stable |
25.78 - 50.79 |
38.29 |
-13.2% |
| DDM - Multi |
52.77 - 80.96 |
63.89 |
44.8% |
CNXC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,860.51 |
| Beta |
0.85 |
| Outstanding shares (mil) |
64.82 |
| Enterprise Value (mil) |
7,525.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.90% |
| Cost of Debt |
5.58% |
| WACC |
6.09% |