As of 2025-05-25, the Intrinsic Value of Dave Inc (DAVE) is 90.03 USD. This DAVE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 197.32 USD, the upside of Dave Inc is -54.40%.
The range of the Intrinsic Value is 65.33 - 147.72 USD
Based on its market price of 197.32 USD and our intrinsic valuation, Dave Inc (DAVE) is overvalued by 54.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.33 - 147.72 | 90.03 | -54.4% |
| DCF (Growth 10y) | 106.11 - 234.92 | 144.97 | -26.5% |
| DCF (EBITDA 5y) | 243.20 - 319.20 | 300.54 | 52.3% |
| DCF (EBITDA 10y) | 260.85 - 373.49 | 333.90 | 69.2% |
| Fair Value | 19.66 - 19.66 | 19.66 | -90.04% |
| P/E | 161.26 - 280.52 | 190.19 | -3.6% |
| EV/EBITDA | 165.71 - 269.76 | 212.09 | 7.5% |
| EPV | 13.01 - 17.55 | 15.28 | -92.3% |
| DDM - Stable | 35.47 - 102.18 | 68.83 | -65.1% |
| DDM - Multi | 78.82 - 178.27 | 109.52 | -44.5% |
| Market Cap (mil) | 2,632.25 |
| Beta | 2.26 |
| Outstanding shares (mil) | 13.34 |
| Enterprise Value (mil) | 2,660.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.61% |
| Cost of Debt | 9.94% |
| WACC | 9.62% |