As of 2025-04-30, the Intrinsic Value of EVO Payments Inc (EVOP) is 36.67 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 7.90%.
The range of the Intrinsic Value is 20.14 - 126.36 USD
Based on its market price of 33.99 USD and our intrinsic valuation, EVO Payments Inc (EVOP) is undervalued by 7.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.14 - 126.36 | 36.67 | 7.9% |
| DCF (Growth 10y) | 26.86 - 151.09 | 46.30 | 36.2% |
| DCF (EBITDA 5y) | 26.16 - 34.27 | 30.45 | -10.4% |
| DCF (EBITDA 10y) | 30.97 - 42.65 | 36.82 | 8.3% |
| Fair Value | 2.73 - 2.73 | 2.73 | -91.98% |
| P/E | 1.47 - 16.93 | 8.63 | -74.6% |
| EV/EBITDA | 21.41 - 31.72 | 27.50 | -19.1% |
| EPV | 29.69 - 40.84 | 35.26 | 3.7% |
| DDM - Stable | 1.25 - 4.90 | 3.07 | -91.0% |
| DDM - Multi | 16.34 - 50.43 | 24.75 | -27.2% |
| 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 | 8.06% |
| Cost of Debt | 4.80% |
| WACC | 6.78% |