As of 2025-05-20, the Intrinsic Value of eGain Corp (EGAN) is 7.91 USD. This EGAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.14 USD, the upside of eGain Corp is 53.80%.
The range of the Intrinsic Value is 6.39 - 11.71 USD
Based on its market price of 5.14 USD and our intrinsic valuation, eGain Corp (EGAN) is undervalued by 53.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.39 - 11.71 | 7.91 | 53.8% |
| DCF (Growth 10y) | 7.97 - 14.93 | 9.97 | 94.0% |
| DCF (EBITDA 5y) | 8.79 - 10.37 | 9.35 | 81.8% |
| DCF (EBITDA 10y) | 10.19 - 12.57 | 11.09 | 115.7% |
| Fair Value | 3.84 - 3.84 | 3.84 | -25.27% |
| P/E | 1.79 - 4.51 | 3.25 | -36.7% |
| EV/EBITDA | 4.45 - 6.74 | 5.28 | 2.8% |
| EPV | 3.16 - 3.31 | 3.24 | -37.1% |
| DDM - Stable | 0.93 - 2.44 | 1.68 | -67.3% |
| DDM - Multi | 2.75 - 5.80 | 3.75 | -27.0% |
| Market Cap (mil) | 144.59 |
| Beta | 0.89 |
| Outstanding shares (mil) | 28.13 |
| Enterprise Value (mil) | 74.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.63% |
| Cost of Debt | 5.00% |
| WACC | 8.28% |