As of 2024-07-27, the Intrinsic Value of Echo Global Logistics Inc (ECHO) is
216.14 USD. This ECHO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.24 USD, the upside of Echo Global Logistics Inc is
%.
The range of the Intrinsic Value is 123.71 - 922.76 USD
216.14 USD
Intrinsic Value
ECHO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.71 - 922.76 |
216.14 |
348.1% |
| DCF (Growth 10y) |
197.71 - 1,426.76 |
340.62 |
606.1% |
| DCF (EBITDA 5y) |
84.50 - 127.50 |
103.23 |
114.0% |
| DCF (EBITDA 10y) |
138.28 - 215.49 |
171.08 |
254.6% |
| Fair Value |
11.37 - 11.37 |
11.37 |
-76.43% |
| P/E |
48.02 - 65.25 |
51.88 |
7.5% |
| EV/EBITDA |
27.16 - 40.90 |
32.77 |
-32.1% |
| EPV |
30.25 - 47.78 |
39.01 |
-19.1% |
| DDM - Stable |
25.90 - 213.35 |
119.62 |
148.0% |
| DDM - Multi |
104.63 - 681.95 |
182.57 |
278.5% |
ECHO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,252.31 |
| Beta |
0.79 |
| Outstanding shares (mil) |
25.96 |
| Enterprise Value (mil) |
1,302.63 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.02% |
| Cost of Debt |
4.25% |
| WACC |
6.65% |