As of 2024-12-12, the Intrinsic Value of Euronet Worldwide Inc (EEFT) is
154.04 USD. This EEFT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 104.92 USD, the upside of Euronet Worldwide Inc is
46.80%.
The range of the Intrinsic Value is 121.46 - 213.29 USD
154.04 USD
Intrinsic Value
EEFT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.46 - 213.29 |
154.04 |
46.8% |
| DCF (Growth 10y) |
160.76 - 282.54 |
204.09 |
94.5% |
| DCF (EBITDA 5y) |
116.53 - 139.07 |
124.88 |
19.0% |
| DCF (EBITDA 10y) |
154.70 - 197.34 |
171.90 |
63.8% |
| Fair Value |
187.86 - 187.86 |
187.86 |
79.05% |
| P/E |
82.08 - 160.20 |
125.99 |
20.1% |
| EV/EBITDA |
101.30 - 149.13 |
123.08 |
17.3% |
| EPV |
93.55 - 134.79 |
114.17 |
8.8% |
| DDM - Stable |
50.50 - 117.29 |
83.90 |
-20.0% |
| DDM - Multi |
58.18 - 109.92 |
76.55 |
-27.0% |
EEFT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,609.14 |
| Beta |
0.85 |
| Outstanding shares (mil) |
43.93 |
| Enterprise Value (mil) |
4,556.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.09% |
| Cost of Debt |
4.47% |
| WACC |
7.30% |