As of 2025-10-23, the Intrinsic Value of Conn's Inc (CONN) is 568,798.35 USD. This CONN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.10 USD, the upside of Conn's Inc is 583,382,821.10%.
The range of the Intrinsic Value is 321,858.29 - 834,962.47 USD
Based on its market price of 0.10 USD and our intrinsic valuation, Conn's Inc (CONN) is undervalued by 583,382,821.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,697,905.94) - (2,438,891.13) | (3,358,550.76) | -3444667544.7% |
| DCF (Growth 10y) | (2,844,185.46) - (295,257.76) | (2,152,104.05) | -2207286307.3% |
| DCF (EBITDA 5y) | 321,858.29 - 834,962.47 | 568,798.35 | 583382821.1% |
| DCF (EBITDA 10y) | 660,502.06 - 1,317,913.76 | 967,168.12 | 991967205.9% |
| Fair Value | -77.24 - -77.24 | -77.24 | -79,316.16% |
| P/E | (2,579,094.42) - (2,699,052.30) | (2,639,073.36) | -2706742006.7% |
| EV/EBITDA | (723,184.28) - 541,153.54 | (224,411.73) | -230165980.2% |
| EPV | (3,791,762.29) - (3,791,282.43) | (3,791,521.39) | -3888739988.7% |
| DDM - Stable | (20,852.64) - (38,451.10) | (29,651.89) | -30412290.4% |
| DDM - Multi | (2,431.95) - (4,195.20) | (3,116.78) | -3196795.2% |
| Market Cap (mil) | 0.00 |
| Beta | 0.80 |
| Outstanding shares (mil) | 0.00 |
| Enterprise Value (mil) | 0.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 857.54% |
| Cost of Debt | 6.18% |
| WACC | 6.62% |