As of 2024-12-12, the Intrinsic Value of Enova International Inc (ENVA) is
361.55 USD. This ENVA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 104.43 USD, the upside of Enova International Inc is
246.20%.
The range of the Intrinsic Value is 282.38 - 483.19 USD
361.55 USD
Intrinsic Value
ENVA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
282.38 - 483.19 |
361.55 |
246.2% |
DCF (Growth 10y) |
415.89 - 678.74 |
519.84 |
397.8% |
DCF (EBITDA 5y) |
297.04 - 411.75 |
335.91 |
221.7% |
DCF (EBITDA 10y) |
429.74 - 601.17 |
492.99 |
372.1% |
Fair Value |
172.19 - 172.19 |
172.19 |
64.88% |
P/E |
56.62 - 119.94 |
85.20 |
-18.4% |
EV/EBITDA |
82.55 - 231.38 |
144.30 |
38.2% |
EPV |
22.37 - 67.16 |
44.76 |
-57.1% |
DDM - Stable |
40.95 - 87.43 |
64.19 |
-38.5% |
DDM - Multi |
104.78 - 181.91 |
133.66 |
28.0% |
ENVA Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
2,737.11 |
Beta |
1.13 |
Outstanding shares (mil) |
26.21 |
Enterprise Value (mil) |
5,963.35 |
Market risk premium |
4.60% |
Cost of Equity |
9.93% |
Cost of Debt |
7.37% |
WACC |
7.71% |