CSGS
CSG Systems International Inc
Price:  
42.08 
USD
Volume:  
243,304.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSGS Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of CSG Systems International Inc (CSGS) is 69.24 USD. This CSGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.08 USD, the upside of CSG Systems International Inc is %.

The range of the Intrinsic Value is 47.15 - 121.05 USD

42.08 USD
Stock Price
69.24 USD
Intrinsic Value
Intrinsic Value Details

CSGS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.15 - 121.05 69.24 64.5%
DCF (Growth 10y) 63.69 - 149.47 89.50 112.7%
DCF (EBITDA 5y) 21.28 - 39.51 29.82 -29.1%
DCF (EBITDA 10y) 36.66 - 58.72 46.71 11.0%
Fair Value 13.30 - 13.30 13.30 -68.40%
P/E 38.10 - 53.81 45.60 8.4%
EV/EBITDA 15.28 - 67.26 36.15 -14.1%
EPV 52.34 - 72.97 62.66 48.9%
DDM - Stable 18.56 - 50.45 34.51 -18.0%
DDM - Multi 38.74 - 78.63 51.57 22.6%

CSGS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,253.14
Beta 0.79
Outstanding shares (mil) 29.78
Enterprise Value (mil) 1,673.82
Market risk premium 4.60%
Cost of Equity 8.05%
Cost of Debt 5.01%
WACC 6.72%