As of 2024-07-27, the Intrinsic Value of ChannelAdvisor Corp (ECOM) is
21.79 USD. This ECOM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.09 USD, the upside of ChannelAdvisor Corp is
%.
The range of the Intrinsic Value is 15.80 - 40.26 USD
21.79 USD
Intrinsic Value
ECOM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.80 - 40.26 |
21.79 |
-5.6% |
| DCF (Growth 10y) |
19.57 - 49.05 |
26.84 |
16.3% |
| DCF (EBITDA 5y) |
24.17 - 28.46 |
25.80 |
11.7% |
| DCF (EBITDA 10y) |
27.37 - 35.01 |
30.47 |
31.9% |
| Fair Value |
32.19 - 32.19 |
32.19 |
39.40% |
| P/E |
18.88 - 32.45 |
25.27 |
9.5% |
| EV/EBITDA |
16.12 - 29.31 |
21.96 |
-4.9% |
| EPV |
11.10 - 14.06 |
12.58 |
-45.5% |
| DDM - Stable |
13.09 - 51.99 |
32.54 |
40.9% |
| DDM - Multi |
11.01 - 34.21 |
16.69 |
-27.7% |
ECOM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
667.68 |
| Beta |
0.41 |
| Outstanding shares (mil) |
28.92 |
| Enterprise Value (mil) |
579.57 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.56% |
| Cost of Debt |
4.62% |
| WACC |
8.56% |