What is the intrinsic value of CSOD?
As of 2025-07-04, the Intrinsic Value of Cornerstone OnDemand Inc (CSOD) is
0.71 USD. This CSOD valuation is based on the model Peter Lynch Fair Value.
With the current market price of 57.49 USD, the upside of Cornerstone OnDemand Inc is
-98.77%.
Is CSOD undervalued or overvalued?
Based on its market price of 57.49 USD and our intrinsic valuation, Cornerstone OnDemand Inc (CSOD) is overvalued by 98.77%.
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) |
(7.13) - 0.46 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.58) - 10.00 |
(1,234.50) |
-123450.0% |
| Fair Value |
0.71 - 0.71 |
0.71 |
-98.77% |
| P/E |
(8.59) - (12.24) |
(9.47) |
-116.5% |
| EV/EBITDA |
(9.57) - 35.54 |
5.96 |
-89.6% |
| 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% |