As of 2025-05-15, the Intrinsic Value of Domo Inc (DOMO) is (30.04) USD. This DOMO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.58 USD, the upside of Domo Inc is -450.2%.

The range of the Intrinsic Value is (60.74) - (20.98) USD.

Is DOMO undervalued or overvalued?

Based on its market price of 8.58 USD and our intrinsic valuation, Domo Inc (DOMO) is overvalued by 450.2%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

8.58 USD

Stock Price

(30.04) USD

Intrinsic Value

Intrinsic Value Details

DOMO Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(60.74) - (20.98)	(30.04)	-450.2%
Peter Lynch Fair Value	-11.73 - -11.73	-11.73	-236.75%
P/E Multiples	(39.55) - (35.53)	(37.90)	-541.7%
EV/EBITDA Multiples	(10.56) - (13.25)	(12.44)	-245.0%

DOMO Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Opera Ltd	18.8 - 39.9	25.09	35.4%
Sapiens International Corporation NV	22.71 - 46.1	29.85	5.9%
Enghouse Systems Ltd	22.12 - 34.72	26.57	0.8%
Fubotv Inc	1.06 - 1.06	1.06	-64.3%
Magic Software Enterprises Ltd	11.44 - 25.67	15.58	0.2%
Cognyte Software Ltd	1.14 - 1.86	1.29	-86.7%
ChannelAdvisor Corp	15.84 - 37.66	21.49	-6.9%
Bitfarms Ltd	0.54 - 0.54	0.54	-69.8%
American Software Inc	6.86 - 14.07	8.90	-18.7%

DOMO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	343
Beta	1.94
Outstanding shares (mil)	40
Enterprise Value (mil)	420

Market risk premium	5.1%
Cost of Equity	8.45%
Cost of Debt	8.25%
WACC	8.4%