As of 2024-12-13, the Intrinsic Value of Cornerstone OnDemand Inc (CSOD) is
2.91 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
-94.90%.
The range of the Intrinsic Value is (1.79) - 12.31 USD
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) |
(5.80) - 1.95 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(1.79) - 12.31 |
2.91 |
-94.9% |
| Fair Value |
0.71 - 0.71 |
0.71 |
-98.77% |
| P/E |
(9.57) - (13.68) |
(13.11) |
-122.8% |
| EV/EBITDA |
(6.47) - 40.46 |
10.28 |
-82.1% |
| 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% |