As of 2024-12-14, the Intrinsic Value of Enova International Inc (ENVA) is
359.07 USD. This ENVA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.94 USD, the upside of Enova International Inc is
255.70%.
The range of the Intrinsic Value is 280.46 - 479.75 USD
359.07 USD
Intrinsic Value
ENVA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
280.46 - 479.75 |
359.07 |
255.7% |
DCF (Growth 10y) |
413.13 - 673.93 |
516.33 |
411.5% |
DCF (EBITDA 5y) |
293.30 - 398.14 |
332.04 |
229.0% |
DCF (EBITDA 10y) |
425.17 - 585.59 |
488.10 |
383.6% |
Fair Value |
172.19 - 172.19 |
172.19 |
70.58% |
P/E |
57.30 - 118.63 |
83.72 |
-17.1% |
EV/EBITDA |
80.39 - 228.01 |
142.37 |
41.0% |
EPV |
21.68 - 66.23 |
43.96 |
-56.5% |
DDM - Stable |
40.16 - 85.80 |
62.98 |
-37.6% |
DDM - Multi |
102.38 - 178.07 |
130.71 |
29.5% |
ENVA Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
2,645.64 |
Beta |
1.15 |
Outstanding shares (mil) |
26.21 |
Enterprise Value (mil) |
5,871.88 |
Market risk premium |
4.60% |
Cost of Equity |
10.11% |
Cost of Debt |
7.37% |
WACC |
7.75% |