As of 2024-12-11, the Intrinsic Value of EZCORP Inc (EZPW) is
19.07 USD. This EZPW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.17 USD, the upside of EZCORP Inc is
56.70%.
The range of the Intrinsic Value is 15.06 - 25.65 USD
19.07 USD
Intrinsic Value
EZPW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.06 - 25.65 |
19.07 |
56.7% |
| DCF (Growth 10y) |
19.03 - 31.67 |
23.84 |
95.9% |
| DCF (EBITDA 5y) |
20.35 - 28.89 |
25.73 |
111.4% |
| DCF (EBITDA 10y) |
22.85 - 33.36 |
28.85 |
137.0% |
| Fair Value |
7.63 - 7.63 |
7.63 |
-37.32% |
| P/E |
12.55 - 15.18 |
13.39 |
10.0% |
| EV/EBITDA |
16.72 - 24.66 |
20.94 |
72.1% |
| EPV |
85.88 - 118.70 |
102.29 |
740.5% |
| DDM - Stable |
10.10 - 21.26 |
15.68 |
28.9% |
| DDM - Multi |
12.76 - 22.11 |
16.29 |
33.8% |
EZPW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
662.90 |
| Beta |
0.00 |
| Outstanding shares (mil) |
54.47 |
| Enterprise Value (mil) |
821.39 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.01% |
| Cost of Debt |
4.28% |
| WACC |
7.08% |