FIVN
Five9 Inc
Price:  
28.05 
USD
Volume:  
1,274,173.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FIVN Intrinsic Value

-47.60 %
Upside

What is the intrinsic value of FIVN?

As of 2025-05-18, the Intrinsic Value of Five9 Inc (FIVN) is 14.69 USD. This FIVN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 28.05 USD, the upside of Five9 Inc is -47.60%.

The range of the Intrinsic Value is 4.15 - 52.85 USD

Is FIVN undervalued or overvalued?

Based on its market price of 28.05 USD and our intrinsic valuation, Five9 Inc (FIVN) is overvalued by 47.60%.

28.05 USD
Stock Price
14.69 USD
Intrinsic Value
Intrinsic Value Details

FIVN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (9.75) - (1.42) (7.95) -128.3%
DCF (Growth 10y) 4.15 - 52.85 14.69 -47.6%
DCF (EBITDA 5y) 24.87 - 48.70 35.31 25.9%
DCF (EBITDA 10y) 52.52 - 107.95 75.83 170.4%
Fair Value -0.34 - -0.34 -0.34 -101.20%
P/E (1.69) - 6.73 1.74 -93.8%
EV/EBITDA (2.08) - 9.80 3.13 -88.8%
EPV (19.44) - (22.87) (21.16) -175.4%
DDM - Stable (0.52) - (1.64) (1.08) -103.8%
DDM - Multi 11.64 - 29.48 16.81 -40.1%

FIVN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,138.53
Beta 1.60
Outstanding shares (mil) 76.24
Enterprise Value (mil) 3,044.83
Market risk premium 4.60%
Cost of Equity 10.39%
Cost of Debt 5.50%
WACC 8.55%