As of 2024-07-27, the Intrinsic Value of Ebix Inc (EBIX) is
15.85 USD. This EBIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.16 USD, the upside of Ebix Inc is
%.
The range of the Intrinsic Value is 7.58 - 43.92 USD
15.85 USD
Intrinsic Value
EBIX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.58 - 43.92 |
15.85 |
1266.1% |
| DCF (Growth 10y) |
9.29 - 45.53 |
17.67 |
1423.7% |
| DCF (EBITDA 5y) |
8.17 - 19.18 |
11.54 |
894.9% |
| DCF (EBITDA 10y) |
9.55 - 23.75 |
14.26 |
1129.0% |
| Fair Value |
0.41 - 0.41 |
0.41 |
-64.52% |
| P/E |
0.99 - 33.32 |
9.39 |
709.8% |
| EV/EBITDA |
5.32 - 28.18 |
12.10 |
943.2% |
| EPV |
7.19 - 20.15 |
13.67 |
1078.5% |
| DDM - Stable |
0.10 - 0.20 |
0.15 |
-87.0% |
| DDM - Multi |
1.77 - 2.78 |
2.16 |
86.0% |
EBIX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
70.46 |
| Beta |
2.56 |
| Outstanding shares (mil) |
60.74 |
| Enterprise Value (mil) |
631.06 |
| Market risk premium |
5.00% |
| Cost of Equity |
50.90% |
| Cost of Debt |
7.46% |
| WACC |
11.08% |