DLX
Deluxe Corp
Price:  
21.67 
USD
Volume:  
171,123.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DLX Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Deluxe Corp (DLX) is 31.41 USD. This DLX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.67 USD, the upside of Deluxe Corp is %.

The range of the Intrinsic Value is 14.05 - 70.21 USD

21.67 USD
Stock Price
31.41 USD
Intrinsic Value
Intrinsic Value Details

DLX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.05 - 70.21 31.41 45.0%
DCF (Growth 10y) 17.88 - 75.26 35.70 64.8%
DCF (EBITDA 5y) 3.03 - 10.59 7.56 -65.1%
DCF (EBITDA 10y) 9.65 - 22.05 16.15 -25.5%
Fair Value 19.39 - 19.39 19.39 -10.51%
P/E 8.17 - 16.01 11.53 -46.8%
EV/EBITDA 19.13 - 46.44 32.99 52.2%
EPV 23.53 - 60.09 41.81 92.9%
DDM - Stable 6.16 - 13.85 10.00 -53.8%
DDM - Multi 7.31 - 11.58 8.87 -59.1%

DLX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 954.56
Beta 1.04
Outstanding shares (mil) 44.05
Enterprise Value (mil) 2,491.15
Market risk premium 4.60%
Cost of Equity 7.93%
Cost of Debt 7.48%
WACC 6.14%