As of 2024-12-14, the Intrinsic Value of Digital Media Solutions Inc (DMS) is
92.92 USD. This DMS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 2.74 USD, the upside of Digital Media Solutions Inc is
3,291.20%.
The range of the Intrinsic Value is 66.05 - 135.84 USD
92.92 USD
Intrinsic Value
DMS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(24.07) - 5.66 |
(12.64) |
-561.4% |
| DCF (Growth 10y) |
66.05 - 135.84 |
92.92 |
3291.2% |
| DCF (EBITDA 5y) |
(43.23) - (26.20) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
3.36 - 30.13 |
16.55 |
504.2% |
| Fair Value |
-92.09 - -92.09 |
-92.09 |
-3,461.02% |
| P/E |
(176.82) - (188.60) |
(169.91) |
-6301.1% |
| EV/EBITDA |
(62.71) - (57.12) |
(59.82) |
-2283.1% |
| EPV |
39.62 - 43.87 |
41.74 |
1423.5% |
| DDM - Stable |
(13.17) - (26.00) |
(19.58) |
-814.7% |
| DDM - Multi |
(1.25) - (1.62) |
(1.40) |
-151.2% |
DMS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9.39 |
| Beta |
2.33 |
| Outstanding shares (mil) |
3.43 |
| Enterprise Value (mil) |
250.59 |
| Market risk premium |
5.00% |
| Cost of Equity |
84.83% |
| Cost of Debt |
7.00% |
| WACC |
9.06% |