As of 2024-12-15, the Intrinsic Value of Computer Programs and Systems Inc (CPSI) is
19.56 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
112.80%.
The range of the Intrinsic Value is 9.16 - 60.91 USD
19.56 USD
Intrinsic Value
CPSI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.16 - 60.91 |
19.56 |
112.8% |
| DCF (Growth 10y) |
11.63 - 66.87 |
22.90 |
149.2% |
| DCF (EBITDA 5y) |
11.77 - 36.81 |
17.92 |
95.0% |
| DCF (EBITDA 10y) |
13.26 - 44.52 |
21.61 |
135.2% |
| Fair Value |
-1.37 - -1.37 |
-1.37 |
-114.96% |
| P/E |
(0.84) - 32.00 |
10.66 |
15.9% |
| EV/EBITDA |
7.31 - 34.74 |
14.57 |
58.5% |
| EPV |
9.43 - 33.94 |
21.69 |
136.0% |
| DDM - Stable |
(0.33) - (0.79) |
(0.56) |
-106.1% |
| DDM - Multi |
13.22 - 25.33 |
17.42 |
89.6% |
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 |
10.96% |
| Cost of Debt |
12.12% |
| WACC |
10.59% |