CSOD
Cornerstone OnDemand Inc
Price:  
57.49 
USD
Volume:  
3,801,068.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSOD Intrinsic Value

%
Upside

As of 2024-06-23, the Intrinsic Value of Cornerstone OnDemand Inc (CSOD) is 2.98 USD. This CSOD valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 57.49 USD, the upside of Cornerstone OnDemand Inc is %.

The range of the Intrinsic Value is (2.94) - 13.56 USD

57.49 USD
Stock Price
2.98 USD
Intrinsic Value
Intrinsic Value Details

CSOD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (16.03) - (14.77) (15.02) -126.1%
DCF (Growth 10y) (9.98) - 5.67 (6.91) -112.0%
DCF (EBITDA 5y) (6.66) - 2.75 (1,234.50) -123450.0%
DCF (EBITDA 10y) (2.94) - 13.56 2.98 -94.8%
Fair Value 0.71 - 0.71 0.71 -98.77%
P/E (5.48) - (12.84) (8.15) -114.2%
EV/EBITDA (9.25) - 43.11 9.34 -83.7%
EPV (8.97) - (6.73) (7.85) -113.7%
DDM - Stable (4.13) - (19.48) (11.81) -120.5%
DDM - Multi (8.79) - (32.84) (13.94) -124.2%

CSOD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,843.78
Beta 1.24
Outstanding shares (mil) 66.86
Enterprise Value (mil) 4,768.10
Market risk premium 4.24%
Cost of Equity 8.37%
Cost of Debt 9.86%
WACC 8.19%