Is DV undervalued or overvalued?
As of 2025-03-27, the Intrinsic Value of DoubleVerify Holdings Inc (DV) is 7.04 USD. This DV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.06 USD, the upside of DoubleVerify Holdings Inc is -49.90%. This means that DV is overvalued by 49.90%.
The range of the Intrinsic Value is 5.39 - 11.87 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.39 - 11.87 | 7.04 | -49.9% |
| DCF (Growth 10y) | 8.80 - 22.37 | 12.27 | -12.7% |
| DCF (EBITDA 5y) | 22.59 - 37.22 | 29.54 | 110.1% |
| DCF (EBITDA 10y) | 27.36 - 52.25 | 38.39 | 173.0% |
| Fair Value | 7.86 - 7.86 | 7.86 | -44.07% |
| P/E | 14.05 - 14.05 | 14.05 | -0.1% |
| EV/EBITDA | 21.77 - 30.66 | 26.55 | 88.9% |
| EPV | 6.87 - 9.32 | 8.10 | -42.4% |
| DDM - Stable | 2.68 - 10.07 | 6.37 | -54.7% |
| DDM - Multi | 6.07 - 18.68 | 9.27 | -34.1% |
| Market Cap (mil) | 2,334.10 |
| Beta | 0.83 |
| Outstanding shares (mil) | 166.01 |
| Enterprise Value (mil) | 2,334.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.94% |
| Cost of Debt | 8.58% |
| WACC | 9.94% |