As of 2024-12-14, the Intrinsic Value of FirstCash Inc (FCFS) is
132.69 USD. This FCFS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 106.30 USD, the upside of FirstCash Inc is
24.80%.
The range of the Intrinsic Value is 82.11 - 274.33 USD
132.69 USD
Intrinsic Value
FCFS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.11 - 274.33 |
132.69 |
24.8% |
| DCF (Growth 10y) |
106.56 - 319.38 |
162.94 |
53.3% |
| DCF (EBITDA 5y) |
76.81 - 100.88 |
88.03 |
-17.2% |
| DCF (EBITDA 10y) |
102.04 - 140.16 |
119.48 |
12.4% |
| Fair Value |
86.28 - 86.28 |
86.28 |
-18.83% |
| P/E |
48.13 - 107.68 |
76.26 |
-28.3% |
| EV/EBITDA |
52.77 - 96.65 |
80.02 |
-24.7% |
| EPV |
59.27 - 98.40 |
78.83 |
-25.8% |
| DDM - Stable |
49.48 - 168.60 |
109.04 |
2.6% |
| DDM - Multi |
61.30 - 159.42 |
88.20 |
-17.0% |
FCFS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,756.93 |
| Beta |
-0.01 |
| Outstanding shares (mil) |
44.75 |
| Enterprise Value (mil) |
6,381.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.33% |
| Cost of Debt |
4.88% |
| WACC |
6.40% |