ECHO
Echo Global Logistics Inc
Price:  
48.24 
USD
Volume:  
578,925.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ECHO Intrinsic Value

%
Upside

As of 2024-06-14, 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

48.24 USD
Stock Price
216.14 USD
Intrinsic Value
Intrinsic Value Details

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) 75.78 - 123.06 93.79 94.4%
DCF (EBITDA 10y) 127.87 - 209.43 159.04 229.7%
Fair Value 11.37 - 11.37 11.37 -76.43%
P/E 40.61 - 63.54 50.84 5.4%
EV/EBITDA 23.19 - 39.09 31.63 -34.4%
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%