As of 2025-05-14, the Intrinsic Value of PC Connection Inc (CNXN) is 206.37 USD. This CNXN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.64 USD, the upside of PC Connection Inc is 192.10%.
The range of the Intrinsic Value is 147.68 - 358.60 USD
Based on its market price of 70.64 USD and our intrinsic valuation, PC Connection Inc (CNXN) is undervalued by 192.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 147.68 - 358.60 | 206.37 | 192.1% |
| DCF (Growth 10y) | 181.13 - 414.05 | 246.33 | 248.7% |
| DCF (EBITDA 5y) | 91.19 - 113.98 | 101.64 | 43.9% |
| DCF (EBITDA 10y) | 123.04 - 153.30 | 136.81 | 93.7% |
| Fair Value | 16.83 - 16.83 | 16.83 | -76.17% |
| P/E | 49.96 - 70.41 | 59.17 | -16.2% |
| EV/EBITDA | 32.73 - 59.48 | 45.80 | -35.2% |
| EPV | 61.82 - 76.76 | 69.29 | -1.9% |
| DDM - Stable | 26.99 - 76.51 | 51.75 | -26.7% |
| DDM - Multi | 81.45 - 182.40 | 112.95 | 59.9% |
| Market Cap (mil) | 1,827.46 |
| Beta | 0.89 |
| Outstanding shares (mil) | 25.87 |
| Enterprise Value (mil) | 1,649.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.35% |
| Cost of Debt | 4.48% |
| WACC | 5.82% |