As of 2024-12-12, the Intrinsic Value of Digi International Inc (DGII) is
52.59 USD. This DGII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.88 USD, the upside of Digi International Inc is
55.20%.
The range of the Intrinsic Value is 29.36 - 235.12 USD
52.59 USD
Intrinsic Value
DGII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.36 - 235.12 |
52.59 |
55.2% |
| DCF (Growth 10y) |
40.93 - 311.31 |
71.66 |
111.5% |
| DCF (EBITDA 5y) |
25.08 - 36.97 |
29.19 |
-13.9% |
| DCF (EBITDA 10y) |
35.21 - 55.38 |
42.55 |
25.6% |
| Fair Value |
13.95 - 13.95 |
13.95 |
-58.82% |
| P/E |
13.38 - 37.44 |
21.86 |
-35.5% |
| EV/EBITDA |
17.12 - 40.04 |
29.86 |
-11.9% |
| EPV |
18.26 - 29.90 |
24.08 |
-28.9% |
| DDM - Stable |
7.62 - 85.35 |
46.49 |
37.2% |
| DDM - Multi |
22.36 - 201.76 |
40.82 |
20.5% |
DGII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,233.91 |
| Beta |
1.29 |
| Outstanding shares (mil) |
36.42 |
| Enterprise Value (mil) |
1,329.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.16% |
| Cost of Debt |
9.86% |
| WACC |
7.36% |