EPAM
Epam Systems Inc
Price:  
180.11 
USD
Volume:  
1,097,352.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EPAM Intrinsic Value

%
Upside

As of 2024-05-25, the Intrinsic Value of Epam Systems Inc (EPAM) is 235.20 USD. This EPAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 180.11 USD, the upside of Epam Systems Inc is %.

The range of the Intrinsic Value is 185.02 - 344.12 USD

180.11 USD
Stock Price
235.20 USD
Intrinsic Value
Intrinsic Value Details

EPAM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 185.02 - 344.12 235.20 30.6%
DCF (Growth 10y) 215.98 - 386.22 270.11 50.0%
DCF (EBITDA 5y) 225.43 - 271.14 248.94 38.2%
DCF (EBITDA 10y) 244.45 - 303.86 273.63 51.9%
Fair Value 100.67 - 100.67 100.67 -44.10%
P/E 180.37 - 234.05 196.06 8.9%
EV/EBITDA 171.85 - 209.99 188.92 4.9%
EPV 139.09 - 165.98 152.54 -15.3%
DDM - Stable 72.76 - 203.37 138.07 -23.3%
DDM - Multi 137.16 - 298.74 188.10 4.4%

EPAM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,440.98
Beta 0.96
Outstanding shares (mil) 57.97
Enterprise Value (mil) 8,483.05
Market risk premium 4.60%
Cost of Equity 8.22%
Cost of Debt 5.09%
WACC 8.21%