As of 2024-12-12, the Intrinsic Value of Dun & Bradstreet Holdings Inc (DNB) is
4.25 USD. This DNB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.37 USD, the upside of Dun & Bradstreet Holdings Inc is
-65.70%.
The range of the Intrinsic Value is 0.00 - 21.58 USD
DNB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.00 - 21.58 |
4.25 |
-65.7% |
| DCF (Growth 10y) |
1.66 - 26.23 |
6.54 |
-47.1% |
| DCF (EBITDA 5y) |
5.84 - 12.24 |
7.05 |
-43.0% |
| DCF (EBITDA 10y) |
6.80 - 16.01 |
9.13 |
-26.2% |
| Fair Value |
-0.39 - -0.39 |
-0.39 |
-103.18% |
| P/E |
(2.08) - (3.09) |
(2.10) |
-117.0% |
| EV/EBITDA |
7.78 - 25.49 |
14.22 |
15.0% |
| EPV |
10.56 - 20.43 |
15.49 |
25.3% |
| DDM - Stable |
(0.61) - (1.83) |
(1.22) |
-109.9% |
| DDM - Multi |
0.85 - 2.02 |
1.20 |
-90.3% |
DNB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,461.73 |
| Beta |
0.15 |
| Outstanding shares (mil) |
441.53 |
| Enterprise Value (mil) |
8,830.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.43% |
| Cost of Debt |
10.69% |
| WACC |
8.71% |