As of 2024-12-13, the Intrinsic Value of Conn's Inc (CONN) is 1,254,250.46 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 1,286,410,627.20%.

The range of the Intrinsic Value is 956,416.93 - 1,714,404.88 USD

	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)	956,416.93 - 1,714,404.88	1,254,250.46	1286410627.2%
DCF (EBITDA 10y)	1,279,710.31 - 2,247,336.07	1,663,142.70	1705787285.9%
Fair Value	-77.24 - -77.24	-77.24	-79,316.16%
P/E	(2,932,970.16) - (3,346,824.85)	(3,103,910.14)	-3183497683.5%
EV/EBITDA	(1,249,948.13) - 894,261.44	(309,792.26)	-317735747.7%
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%