As of 2024-12-12, the Intrinsic Value of Deluxe Corp (DLX) is
29.79 USD. This DLX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.87 USD, the upside of Deluxe Corp is
24.80%.
The range of the Intrinsic Value is 13.78 - 63.90 USD
29.79 USD
Intrinsic Value
DLX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.78 - 63.90 |
29.79 |
24.8% |
| DCF (Growth 10y) |
17.73 - 68.94 |
34.16 |
43.1% |
| DCF (EBITDA 5y) |
3.06 - 8.92 |
5.48 |
-77.0% |
| DCF (EBITDA 10y) |
9.54 - 20.04 |
14.08 |
-41.0% |
| Fair Value |
31.15 - 31.15 |
31.15 |
30.52% |
| P/E |
10.83 - 23.48 |
17.49 |
-26.7% |
| EV/EBITDA |
18.77 - 36.35 |
27.66 |
15.9% |
| EPV |
26.28 - 65.42 |
45.85 |
92.1% |
| DDM - Stable |
9.24 - 23.20 |
16.22 |
-32.0% |
| DDM - Multi |
6.09 - 11.31 |
7.86 |
-67.1% |
DLX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,056.72 |
| Beta |
1.53 |
| Outstanding shares (mil) |
44.27 |
| Enterprise Value (mil) |
2,546.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.64% |
| Cost of Debt |
7.07% |
| WACC |
5.92% |