EZPW
EZCORP Inc
Price:  
14.03 
USD
Volume:  
377,022.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EZPW Intrinsic Value

58.60 %
Upside

What is the intrinsic value of EZPW?

As of 2025-07-05, the Intrinsic Value of EZCORP Inc (EZPW) is 22.25 USD. This EZPW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.03 USD, the upside of EZCORP Inc is 58.60%.

The range of the Intrinsic Value is 16.96 - 32.07 USD

Is EZPW undervalued or overvalued?

Based on its market price of 14.03 USD and our intrinsic valuation, EZCORP Inc (EZPW) is undervalued by 58.60%.

14.03 USD
Stock Price
22.25 USD
Intrinsic Value
Intrinsic Value Details

EZPW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.96 - 32.07 22.25 58.6%
DCF (Growth 10y) 20.69 - 38.09 26.81 91.1%
DCF (EBITDA 5y) 25.29 - 33.82 28.74 104.8%
DCF (EBITDA 10y) 27.79 - 39.35 32.53 131.8%
Fair Value 8.14 - 8.14 8.14 -41.98%
P/E 12.01 - 16.38 13.77 -1.9%
EV/EBITDA 19.35 - 31.95 25.55 82.1%
EPV 89.26 - 129.36 109.31 679.1%
DDM - Stable 12.24 - 29.07 20.66 47.2%
DDM - Multi 14.67 - 28.39 19.48 38.8%

EZPW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 771.79
Beta 0.05
Outstanding shares (mil) 55.01
Enterprise Value (mil) 888.45
Market risk premium 4.60%
Cost of Equity 8.17%
Cost of Debt 4.28%
WACC 6.67%