COWN
Cowen Inc
Price:  
38.99 
USD
Volume:  
1,362,216.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COWN Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Cowen Inc (COWN) is 21.64 USD. This COWN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.99 USD, the upside of Cowen Inc is %.

The range of the Intrinsic Value is (21.38) - 227.07 USD

38.99 USD
Stock Price
21.64 USD
Intrinsic Value
Intrinsic Value Details

COWN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (21.38) - 227.07 21.64 -44.5%
DCF (Growth 10y) 11.45 - 377.40 75.31 93.1%
DCF (EBITDA 5y) 5.57 - 145.15 68.87 76.6%
DCF (EBITDA 10y) 24.36 - 209.43 99.80 156.0%
Fair Value 114.68 - 114.68 114.68 194.14%
P/E 58.99 - 143.35 90.05 131.0%
EV/EBITDA (41.65) - 48.99 4.86 -87.5%
EPV (13.09) - 47.80 17.35 -55.5%
DDM - Stable 33.84 - 116.58 75.21 92.9%
DDM - Multi 83.30 - 224.19 121.59 211.8%

COWN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,092.28
Beta 1.44
Outstanding shares (mil) 28.01
Enterprise Value (mil) 3,530.10
Market risk premium 4.60%
Cost of Equity 10.52%
Cost of Debt 13.26%
WACC 9.98%