As of 2024-07-27, the Intrinsic Value of CSG Systems International Inc (CSGS) is
69.31 USD. This CSGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.95 USD, the upside of CSG Systems International Inc is
%.
The range of the Intrinsic Value is 46.96 - 122.42 USD
69.31 USD
Intrinsic Value
CSGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.96 - 122.42 |
69.31 |
50.8% |
| DCF (Growth 10y) |
63.44 - 151.16 |
89.60 |
95.0% |
| DCF (EBITDA 5y) |
31.48 - 56.75 |
43.15 |
-6.1% |
| DCF (EBITDA 10y) |
45.99 - 76.09 |
59.52 |
29.5% |
| Fair Value |
13.34 - 13.34 |
13.34 |
-70.97% |
| P/E |
35.68 - 51.33 |
46.07 |
0.3% |
| EV/EBITDA |
30.32 - 73.08 |
48.94 |
6.5% |
| EPV |
52.19 - 73.50 |
62.85 |
36.8% |
| DDM - Stable |
18.58 - 51.30 |
34.94 |
-24.0% |
| DDM - Multi |
38.77 - 79.99 |
51.89 |
12.9% |
CSGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,364.26 |
| Beta |
0.68 |
| Outstanding shares (mil) |
29.69 |
| Enterprise Value (mil) |
1,784.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.03% |
| Cost of Debt |
5.01% |
| WACC |
6.73% |