As of 2024-12-15, the Intrinsic Value of Epam Systems Inc (EPAM) is
253.06 USD. This EPAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 244.64 USD, the upside of Epam Systems Inc is
3.40%.
The range of the Intrinsic Value is 195.24 - 386.28 USD
253.06 USD
Intrinsic Value
EPAM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
195.24 - 386.28 |
253.06 |
3.4% |
| DCF (Growth 10y) |
276.36 - 549.70 |
359.63 |
47.0% |
| DCF (EBITDA 5y) |
258.08 - 326.89 |
288.65 |
18.0% |
| DCF (EBITDA 10y) |
321.38 - 429.00 |
368.59 |
50.7% |
| Fair Value |
107.14 - 107.14 |
107.14 |
-56.20% |
| P/E |
180.88 - 248.61 |
209.99 |
-14.2% |
| EV/EBITDA |
170.93 - 209.47 |
183.48 |
-25.0% |
| EPV |
137.87 - 170.33 |
154.10 |
-37.0% |
| DDM - Stable |
72.72 - 215.68 |
144.20 |
-41.1% |
| DDM - Multi |
166.79 - 385.35 |
232.91 |
-4.8% |
EPAM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,875.98 |
| Beta |
0.59 |
| Outstanding shares (mil) |
56.72 |
| Enterprise Value (mil) |
11,864.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.46% |
| Cost of Debt |
5.00% |
| WACC |
8.45% |