As of 2024-12-11, the Intrinsic Value of Citrix Systems Inc (CTXS) is
1.93 USD. This Citrix valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 103.90 USD, the upside of Citrix Systems Inc is
-98.10%.
The range of the Intrinsic Value is 0.94 - 5.39 USD
Citrix Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.94 - 5.39 |
1.93 |
-98.1% |
| DCF (Growth 10y) |
1.53 - 6.96 |
2.75 |
-97.4% |
| DCF (EBITDA 5y) |
4.07 - 7.10 |
6.13 |
-94.1% |
| DCF (EBITDA 10y) |
4.35 - 8.24 |
6.73 |
-93.5% |
| Fair Value |
3.25 - 3.25 |
3.25 |
-96.87% |
| P/E |
2.77 - 7.16 |
4.97 |
-95.2% |
| EV/EBITDA |
3.55 - 12.91 |
9.10 |
-91.2% |
| EPV |
1.20 - 2.05 |
1.63 |
-98.4% |
| DDM - Stable |
1.37 - 6.09 |
3.73 |
-96.4% |
| DDM - Multi |
1.41 - 4.78 |
2.16 |
-97.9% |
Citrix Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
263,826.00 |
| Beta |
0.08 |
| Outstanding shares (mil) |
2,539.23 |
| Enterprise Value (mil) |
266,289.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.28% |
| Cost of Debt |
4.54% |
| WACC |
8.23% |