As of 2025-05-21, the Intrinsic Value of Computer Services Inc (CSVI) is 39.75 USD. This CSVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.60 USD, the upside of Computer Services Inc is -31.00%.
The range of the Intrinsic Value is 33.46 - 49.70 USD
Based on its market price of 57.60 USD and our intrinsic valuation, Computer Services Inc (CSVI) is overvalued by 31.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.46 - 49.70 | 39.75 | -31.0% |
| DCF (Growth 10y) | 38.55 - 56.46 | 45.52 | -21.0% |
| DCF (EBITDA 5y) | 34.90 - 46.38 | 38.62 | -32.9% |
| DCF (EBITDA 10y) | 39.19 - 52.92 | 44.01 | -23.6% |
| Fair Value | 11.26 - 11.26 | 11.26 | -80.46% |
| P/E | 54.70 - 69.92 | 63.49 | 10.2% |
| EV/EBITDA | 34.18 - 53.67 | 41.29 | -28.3% |
| EPV | 108.88 - 142.72 | 125.80 | 118.4% |
| DDM - Stable | 12.85 - 25.96 | 19.40 | -66.3% |
| DDM - Multi | 15.19 - 24.74 | 18.89 | -67.2% |
| Market Cap (mil) | 1,599.07 |
| Beta | 0.21 |
| Outstanding shares (mil) | 27.76 |
| Enterprise Value (mil) | 1,599.07 |
| Market risk premium | 4.24% |
| Cost of Equity | 10.49% |
| Cost of Debt | 4.25% |
| WACC | 6.89% |