ECOM
ChannelAdvisor Corp
Price:  
23.09 
USD
Volume:  
1,262,258.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ECOM Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of ChannelAdvisor Corp (ECOM) is 21.75 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 - 39.97 USD

23.09 USD
Stock Price
21.75 USD
Intrinsic Value
Intrinsic Value Details

ECOM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.80 - 39.97 21.75 -5.8%
DCF (Growth 10y) 19.57 - 48.68 26.79 16.0%
DCF (EBITDA 5y) 21.94 - 27.95 25.01 8.3%
DCF (EBITDA 10y) 25.21 - 34.43 29.64 28.4%
Fair Value 32.19 - 32.19 32.19 39.40%
P/E 20.09 - 36.05 26.48 14.7%
EV/EBITDA 14.51 - 35.75 22.71 -1.6%
EPV 11.10 - 14.03 12.57 -45.6%
DDM - Stable 13.09 - 51.58 32.33 40.0%
DDM - Multi 11.01 - 33.93 16.65 -27.9%

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 8.57%
Cost of Debt 4.62%
WACC 8.57%