As of 2024-12-13, the Intrinsic Value of Dynatrace Inc (DT) is
10.41 USD. This DT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.42 USD, the upside of Dynatrace Inc is
-81.60%.
The range of the Intrinsic Value is 8.01 - 17.70 USD
10.41 USD
Intrinsic Value
DT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.01 - 17.70 |
10.41 |
-81.6% |
| DCF (Growth 10y) |
15.29 - 38.57 |
21.06 |
-62.7% |
| DCF (EBITDA 5y) |
25.84 - 38.65 |
32.78 |
-41.9% |
| DCF (EBITDA 10y) |
32.14 - 50.33 |
41.60 |
-26.3% |
| Fair Value |
2.73 - 2.73 |
2.73 |
-95.15% |
| P/E |
25.40 - 34.02 |
30.34 |
-46.2% |
| EV/EBITDA |
17.99 - 32.69 |
25.69 |
-54.5% |
| EPV |
8.80 - 10.06 |
9.43 |
-83.3% |
| DDM - Stable |
3.90 - 10.94 |
7.42 |
-86.8% |
| DDM - Multi |
6.81 - 15.19 |
9.44 |
-83.3% |
DT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,840.24 |
| Beta |
0.61 |
| Outstanding shares (mil) |
298.48 |
| Enterprise Value (mil) |
15,933.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.15% |
| Cost of Debt |
4.48% |
| WACC |
7.41% |