As of 2023-11-28, the Intrinsic Value of Envestnet Inc (ENV) is
11.56 USD. This ENV valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 36.98 USD, the upside of Envestnet Inc is
-68.80%.
The range of the Intrinsic Value is 5.01 - 29.64 USD
11.56 USD
Intrinsic Value
ENV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (EBITDA 5y) |
5.01 - 29.64 |
11.56 |
-68.8% |
| DCF (EBITDA 10y) |
6.70 - 42.29 |
16.41 |
-55.6% |
| EV/EBITDA |
19.41 - 55.38 |
32.86 |
-11.1% |
| EPV |
6.43 - 19.68 |
13.05 |
-64.7% |
| DDM - Multi |
1.10 - 2.23 |
1.48 |
-96.0% |
ENV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,016.52 |
| Beta |
1.78 |
| Outstanding shares (mil) |
54.53 |
| Enterprise Value (mil) |
2,848.72 |
| Market risk premium |
5.00% |
| Cost of Equity |
10.47% |
| Cost of Debt |
10.49% |
| WACC |
9.60% |