As of 2024-12-14, the Intrinsic Value of Donnelley Financial Solutions Inc (DFIN) is
70.82 USD. This DFIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.07 USD, the upside of Donnelley Financial Solutions Inc is
16.00%.
The range of the Intrinsic Value is 49.60 - 126.37 USD
70.82 USD
Intrinsic Value
DFIN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.60 - 126.37 |
70.82 |
16.0% |
| DCF (Growth 10y) |
53.06 - 124.50 |
72.93 |
19.4% |
| DCF (EBITDA 5y) |
85.57 - 95.58 |
89.26 |
46.2% |
| DCF (EBITDA 10y) |
83.15 - 97.91 |
89.18 |
46.0% |
| Fair Value |
83.77 - 83.77 |
83.77 |
37.16% |
| P/E |
70.10 - 103.60 |
86.48 |
41.6% |
| EV/EBITDA |
85.86 - 126.97 |
113.34 |
85.6% |
| EPV |
82.91 - 108.04 |
95.47 |
56.3% |
| DDM - Stable |
41.04 - 131.03 |
86.03 |
40.9% |
| DDM - Multi |
38.70 - 94.81 |
54.81 |
-10.2% |
DFIN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,762.48 |
| Beta |
0.94 |
| Outstanding shares (mil) |
28.86 |
| Enterprise Value (mil) |
1,859.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.01% |
| Cost of Debt |
6.40% |
| WACC |
5.91% |