Cognizant Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of Cognizant Technology Solutions Corp (CTSH) is
91.13 USD. This Cognizant valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.06 USD, the upside of Cognizant Technology Solutions Corp is
13.80%.
The range of the Intrinsic Value is 69.09 - 138.12 USD
91.13 USD
Intrinsic Value
Cognizant Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.09 - 138.12 |
91.13 |
13.8% |
| DCF (Growth 10y) |
84.34 - 161.18 |
109.09 |
36.3% |
| DCF (EBITDA 5y) |
94.51 - 109.98 |
101.81 |
27.2% |
| DCF (EBITDA 10y) |
105.91 - 132.72 |
118.28 |
47.7% |
| Fair Value |
22.71 - 22.71 |
22.71 |
-71.63% |
| P/E |
84.35 - 102.88 |
92.32 |
15.3% |
| EV/EBITDA |
80.86 - 89.04 |
84.33 |
5.3% |
| EPV |
61.07 - 82.89 |
71.98 |
-10.1% |
| DDM - Stable |
36.51 - 99.90 |
68.21 |
-14.8% |
| DDM - Multi |
59.72 - 124.70 |
80.52 |
0.6% |
Cognizant Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,695.35 |
| Beta |
0.84 |
| Outstanding shares (mil) |
495.82 |
| Enterprise Value (mil) |
38,898.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.40% |
| Cost of Debt |
4.25% |
| WACC |
8.31% |