As of 2024-12-14, the Intrinsic Value of DXC Technology Co (DXC) is
26.69 USD. This DXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.72 USD, the upside of DXC Technology Co is
22.90%.
The range of the Intrinsic Value is 11.33 - 93.05 USD
26.69 USD
Intrinsic Value
DXC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.33 - 93.05 |
26.69 |
22.9% |
| DCF (Growth 10y) |
17.03 - 113.95 |
35.43 |
63.1% |
| DCF (EBITDA 5y) |
53.63 - 77.02 |
64.29 |
196.0% |
| DCF (EBITDA 10y) |
49.15 - 94.29 |
68.14 |
213.7% |
| Fair Value |
2.36 - 2.36 |
2.36 |
-89.15% |
| P/E |
2.60 - 22.00 |
11.38 |
-47.6% |
| EV/EBITDA |
52.52 - 90.08 |
70.98 |
226.8% |
| EPV |
86.63 - 207.33 |
146.98 |
576.7% |
| DDM - Stable |
0.90 - 2.27 |
1.58 |
-92.7% |
| DDM - Multi |
21.18 - 42.83 |
28.46 |
31.0% |
DXC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,931.75 |
| Beta |
0.58 |
| Outstanding shares (mil) |
181.02 |
| Enterprise Value (mil) |
6,737.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.81% |
| Cost of Debt |
12.65% |
| WACC |
8.88% |