As of 2024-12-12, the Intrinsic Value of EVO Payments Inc (EVOP) is
35.23 USD. This EVOP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.99 USD, the upside of EVO Payments Inc is
3.60%.
The range of the Intrinsic Value is 19.48 - 114.49 USD
35.23 USD
Intrinsic Value
EVOP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.48 - 114.49 |
35.23 |
3.6% |
| DCF (Growth 10y) |
26.98 - 142.84 |
46.31 |
36.2% |
| DCF (EBITDA 5y) |
27.80 - 38.15 |
32.21 |
-5.2% |
| DCF (EBITDA 10y) |
33.12 - 48.74 |
39.76 |
17.0% |
| Fair Value |
2.73 - 2.73 |
2.73 |
-91.98% |
| P/E |
1.15 - 26.77 |
11.52 |
-66.1% |
| EV/EBITDA |
25.21 - 32.45 |
28.31 |
-16.7% |
| EPV |
26.07 - 39.00 |
32.54 |
-4.3% |
| DDM - Stable |
1.04 - 4.20 |
2.62 |
-92.3% |
| DDM - Multi |
15.26 - 49.41 |
23.51 |
-30.8% |
EVOP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,646.15 |
| Beta |
1.11 |
| Outstanding shares (mil) |
48.43 |
| Enterprise Value (mil) |
1,932.01 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.83% |
| Cost of Debt |
4.80% |
| WACC |
7.34% |