CPSI
Computer Programs and Systems Inc
Price:  
9.19 
USD
Volume:  
534,996.00
United States | Health Care Technology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPSI Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Computer Programs and Systems Inc (CPSI) is 19.53 USD. This CPSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.19 USD, the upside of Computer Programs and Systems Inc is %.

The range of the Intrinsic Value is 9.15 - 60.89 USD

9.19 USD
Stock Price
19.53 USD
Intrinsic Value
Intrinsic Value Details

CPSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.15 - 60.89 19.53 112.5%
DCF (Growth 10y) 11.61 - 66.84 22.87 148.9%
DCF (EBITDA 5y) 7.50 - 36.81 15.78 71.7%
DCF (EBITDA 10y) 10.55 - 44.52 19.97 117.4%
Fair Value -1.37 - -1.37 -1.37 -114.96%
P/E (0.52) - 22.39 4.77 -48.0%
EV/EBITDA 4.44 - 34.74 13.07 42.2%
EPV 9.42 - 33.93 21.68 135.9%
DDM - Stable (0.33) - (0.79) (0.56) -106.1%
DDM - Multi 13.18 - 25.32 17.39 89.2%

CPSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 133.71
Beta 0.79
Outstanding shares (mil) 14.55
Enterprise Value (mil) 274.11
Market risk premium 4.60%
Cost of Equity 10.97%
Cost of Debt 12.12%
WACC 10.60%