CSGS
CSG Systems International Inc
Price:  
52.85 
USD
Volume:  
136,483.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSGS Intrinsic Value

18.90 %
Upside

As of 2025-01-20, the Intrinsic Value of CSG Systems International Inc (CSGS) is 62.85 USD. This CSGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.85 USD, the upside of CSG Systems International Inc is 18.90%.

The range of the Intrinsic Value is 39.87 - 125.95 USD

52.85 USD
Stock Price
62.85 USD
Intrinsic Value
Intrinsic Value Details

CSGS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.87 - 125.95 62.85 18.9%
DCF (Growth 10y) 48.61 - 138.17 72.74 37.6%
DCF (EBITDA 5y) 33.55 - 45.42 39.34 -25.6%
DCF (EBITDA 10y) 42.44 - 59.80 50.55 -4.3%
Fair Value 13.66 - 13.66 13.66 -74.15%
P/E 28.40 - 43.12 34.21 -35.3%
EV/EBITDA 42.79 - 69.20 49.94 -5.5%
EPV 38.54 - 58.08 48.31 -8.6%
DDM - Stable 16.56 - 50.29 33.43 -36.7%
DDM - Multi 31.56 - 71.46 43.45 -17.8%

CSGS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,537.41
Beta 0.85
Outstanding shares (mil) 29.09
Enterprise Value (mil) 1,958.45
Market risk premium 4.60%
Cost of Equity 10.23%
Cost of Debt 4.84%
WACC 8.47%