As of 2024-12-13, the Intrinsic Value of Amdocs Ltd (DOX) is
107.28 USD. This Amdocs valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.44 USD, the upside of Amdocs Ltd is
21.30%.
The range of the Intrinsic Value is 83.73 - 151.65 USD
107.28 USD
Intrinsic Value
Amdocs Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.73 - 151.65 |
107.28 |
21.3% |
| DCF (Growth 10y) |
99.23 - 169.03 |
123.62 |
39.8% |
| DCF (EBITDA 5y) |
110.64 - 130.31 |
117.41 |
32.8% |
| DCF (EBITDA 10y) |
120.72 - 147.67 |
131.08 |
48.2% |
| Fair Value |
49.56 - 49.56 |
49.56 |
-43.96% |
| P/E |
102.48 - 141.86 |
121.72 |
37.6% |
| EV/EBITDA |
94.42 - 109.42 |
98.56 |
11.4% |
| EPV |
60.48 - 75.73 |
68.10 |
-23.0% |
| DDM - Stable |
37.67 - 90.49 |
64.08 |
-27.5% |
| DDM - Multi |
71.31 - 128.04 |
91.12 |
3.0% |
Amdocs Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,098.96 |
| Beta |
0.44 |
| Outstanding shares (mil) |
114.19 |
| Enterprise Value (mil) |
10,427.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.35% |
| Cost of Debt |
4.48% |
| WACC |
8.08% |