DOX
Amdocs Ltd
Price:  
81.75 
USD
Volume:  
616,234.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Amdocs Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Amdocs Ltd (DOX) is 105.58 USD. This Amdocs valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.75 USD, the upside of Amdocs Ltd is %.

The range of the Intrinsic Value is 82.58 - 148.82 USD

81.75 USD
Stock Price
105.58 USD
Intrinsic Value
Intrinsic Value Details

Amdocs Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 82.58 - 148.82 105.58 29.2%
DCF (Growth 10y) 99.62 - 169.45 124.07 51.8%
DCF (EBITDA 5y) 105.09 - 141.64 125.21 53.2%
DCF (EBITDA 10y) 116.02 - 157.94 137.80 68.6%
Fair Value 65.53 - 65.53 65.53 -19.85%
P/E 105.68 - 185.08 139.17 70.2%
EV/EBITDA 95.13 - 134.96 110.99 35.8%
EPV 59.11 - 74.04 66.58 -18.6%
DDM - Stable 49.31 - 118.38 83.84 2.6%
DDM - Multi 70.18 - 127.75 90.29 10.4%

Amdocs Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,557.39
Beta 0.68
Outstanding shares (mil) 116.91
Enterprise Value (mil) 9,820.35
Market risk premium 4.60%
Cost of Equity 8.42%
Cost of Debt 4.62%
WACC 8.14%