As of 2024-12-15, the Intrinsic Value of Bottomline Technologies (DE) Inc (EPAY) is
5.39 USD. This EPAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.99 USD, the upside of Bottomline Technologies (DE) Inc is
-90.50%.
The range of the Intrinsic Value is 3.24 - 14.92 USD
EPAY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.24 - 14.92 |
5.39 |
-90.5% |
| DCF (Growth 10y) |
9.71 - 43.45 |
15.94 |
-72.0% |
| DCF (EBITDA 5y) |
23.79 - 42.37 |
34.89 |
-38.8% |
| DCF (EBITDA 10y) |
30.19 - 59.05 |
46.05 |
-19.2% |
| Fair Value |
-1.49 - -1.49 |
-1.49 |
-102.61% |
| P/E |
(18.64) - (35.41) |
(28.87) |
-150.7% |
| EV/EBITDA |
17.89 - 28.86 |
25.16 |
-55.9% |
| EPV |
5.28 - 7.57 |
6.42 |
-88.7% |
| DDM - Stable |
(8.86) - (46.53) |
(27.69) |
-148.6% |
| DDM - Multi |
6.28 - 25.93 |
10.15 |
-82.2% |
EPAY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,586.78 |
| Beta |
1.27 |
| Outstanding shares (mil) |
45.39 |
| Enterprise Value (mil) |
2,586.78 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.94% |
| Cost of Debt |
5.50% |
| WACC |
7.72% |