EEFT
Euronet Worldwide Inc
Price:  
115.02 
USD
Volume:  
144,569.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EEFT Intrinsic Value

%
Upside

As of 2024-05-25, the Intrinsic Value of Euronet Worldwide Inc (EEFT) is 149.45 USD. This EEFT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.02 USD, the upside of Euronet Worldwide Inc is %.

The range of the Intrinsic Value is 108.68 - 247.84 USD

115.02 USD
Stock Price
149.45 USD
Intrinsic Value
Intrinsic Value Details

EEFT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.68 - 247.84 149.45 29.9%
DCF (Growth 10y) 132.52 - 289.65 178.97 55.6%
DCF (EBITDA 5y) 100.96 - 140.64 122.41 6.4%
DCF (EBITDA 10y) 125.48 - 180.75 153.08 33.1%
Fair Value 155.77 - 155.77 155.77 35.43%
P/E 96.40 - 147.92 118.28 2.8%
EV/EBITDA 81.32 - 140.48 112.49 -2.2%
EPV 80.77 - 117.34 99.06 -13.9%
DDM - Stable 42.15 - 120.44 81.29 -29.3%
DDM - Multi 52.44 - 121.48 73.82 -35.8%

EEFT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,275.97
Beta 0.63
Outstanding shares (mil) 45.87
Enterprise Value (mil) 5,375.67
Market risk premium 4.60%
Cost of Equity 9.50%
Cost of Debt 4.53%
WACC 7.80%