As of 2024-12-14, the Intrinsic Value of Duck Creek Technologies Inc (DCT) is
2.55 USD. This DCT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.99 USD, the upside of Duck Creek Technologies Inc is
-86.60%.
The range of the Intrinsic Value is 2.33 - 3.03 USD
DCT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.33 - 3.03 |
2.55 |
-86.6% |
| DCF (Growth 10y) |
4.75 - 8.49 |
5.92 |
-68.8% |
| DCF (EBITDA 5y) |
8.84 - 10.89 |
9.82 |
-48.3% |
| DCF (EBITDA 10y) |
13.43 - 18.05 |
15.58 |
-17.9% |
| Fair Value |
-0.53 - -0.53 |
-0.53 |
-102.81% |
| P/E |
(5.95) - (6.41) |
(6.22) |
-132.7% |
| EV/EBITDA |
3.44 - 9.42 |
6.20 |
-67.3% |
| EPV |
1.95 - 1.96 |
1.96 |
-89.7% |
| DDM - Stable |
(0.57) - (1.38) |
(0.98) |
-105.1% |
| DDM - Multi |
0.98 - 1.94 |
1.32 |
-93.1% |
DCT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,523.54 |
| Beta |
1.03 |
| Outstanding shares (mil) |
132.89 |
| Enterprise Value (mil) |
2,268.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
14.10% |
| Cost of Debt |
5.00% |
| WACC |
9.35% |