As of 2024-09-12, the Intrinsic Value of Encore Capital Group Inc (ECPG) is
65.61 USD. This ECPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.49 USD, the upside of Encore Capital Group Inc is
%.
The range of the Intrinsic Value is (25.56) - 1,510.53 USD
65.61 USD
Intrinsic Value
ECPG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(25.56) - 1,510.53 |
65.61 |
44.2% |
| DCF (Growth 10y) |
4.28 - 1,837.64 |
113.68 |
149.9% |
| DCF (EBITDA 5y) |
(73.19) - (50.92) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(45.35) - (9.24) |
(1,234.50) |
-123450.0% |
| Fair Value |
-41.38 - -41.38 |
-41.38 |
-190.96% |
| P/E |
(96.16) - (113.87) |
(101.37) |
-322.8% |
| EV/EBITDA |
(98.61) - 107.49 |
(8.97) |
-119.7% |
| EPV |
131.83 - 260.46 |
196.14 |
331.2% |
| DDM - Stable |
(69.91) - (245.70) |
(157.81) |
-446.9% |
| DDM - Multi |
(53.27) - (148.90) |
(78.86) |
-273.4% |
ECPG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,077.66 |
| Beta |
0.92 |
| Outstanding shares (mil) |
23.69 |
| Enterprise Value (mil) |
4,282.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.16% |
| Cost of Debt |
6.10% |
| WACC |
5.94% |