ECPG
Encore Capital Group Inc
Price:  
49.28 
USD
Volume:  
68,970.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ECPG Intrinsic Value

47.50 %
Upside

As of 2024-12-11, the Intrinsic Value of Encore Capital Group Inc (ECPG) is 72.68 USD. This ECPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.28 USD, the upside of Encore Capital Group Inc is 47.50%.

The range of the Intrinsic Value is (24.39) - 1,749.75 USD

49.28 USD
Stock Price
72.68 USD
Intrinsic Value
Intrinsic Value Details

ECPG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (24.39) - 1,749.75 72.68 47.5%
DCF (Growth 10y) 15.26 - 2,287.08 140.09 184.3%
DCF (EBITDA 5y) (76.98) - (67.52) (1,234.50) -123450.0%
DCF (EBITDA 10y) (43.84) - (22.10) (1,234.50) -123450.0%
Fair Value -38.98 - -38.98 -38.98 -179.10%
P/E (101.35) - (123.50) (111.68) -326.6%
EV/EBITDA (107.89) - 64.31 (24.99) -150.7%
EPV 138.38 - 272.63 205.51 317.0%
DDM - Stable (77.10) - (300.37) (188.74) -483.0%
DDM - Multi (63.30) - (194.25) (95.78) -294.4%

ECPG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,167.44
Beta 0.72
Outstanding shares (mil) 23.69
Enterprise Value (mil) 4,470.66
Market risk premium 4.60%
Cost of Equity 8.13%
Cost of Debt 6.10%
WACC 5.71%