DSG.TO
Descartes Systems Group Inc
Price:  
120.12 
CAD
Volume:  
57,908.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DSG.TO Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Descartes Systems Group Inc (DSG.TO) is 70.98 CAD. This DSG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.12 CAD, the upside of Descartes Systems Group Inc is %.

The range of the Intrinsic Value is 47.12 - 168.35 CAD

120.12 CAD
Stock Price
70.98 CAD
Intrinsic Value
Intrinsic Value Details

DSG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.12 - 168.35 70.98 -40.9%
DCF (Growth 10y) 60.42 - 209.34 89.91 -25.2%
DCF (EBITDA 5y) 45.60 - 115.94 69.80 -41.9%
DCF (EBITDA 10y) 58.55 - 146.42 88.10 -26.7%
Fair Value 45.34 - 45.34 45.34 -62.26%
P/E 37.57 - 120.05 73.64 -38.7%
EV/EBITDA 47.95 - 158.15 90.18 -24.9%
EPV 38.55 - 50.27 44.41 -63.0%
DDM - Stable 12.40 - 42.77 27.58 -77.0%
DDM - Multi 18.22 - 50.53 26.97 -77.5%

DSG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,223.18
Beta 0.55
Outstanding shares (mil) 85.11
Enterprise Value (mil) 9,844.03
Market risk premium 5.10%
Cost of Equity 11.03%
Cost of Debt 5.00%
WACC 7.45%