As of 2024-12-13, the Intrinsic Value of Five9 Inc (FIVN) is
20.32 USD. This FIVN valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 43.04 USD, the upside of Five9 Inc is
-52.80%.
The range of the Intrinsic Value is 9.24 - 31.58 USD
20.32 USD
Intrinsic Value
FIVN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(54.77) - (27.33) |
(34.03) |
-179.1% |
| DCF (Growth 10y) |
(20.23) - (28.01) |
(22.18) |
-151.5% |
| DCF (EBITDA 5y) |
(6.80) - (0.81) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
9.24 - 31.58 |
20.32 |
-52.8% |
| Fair Value |
-2.44 - -2.44 |
-2.44 |
-105.67% |
| P/E |
(17.30) - (22.87) |
(19.10) |
-144.4% |
| EV/EBITDA |
(19.91) - (23.75) |
(22.05) |
-151.2% |
| EPV |
(21.21) - (24.35) |
(22.78) |
-152.9% |
| DDM - Stable |
(4.69) - (15.17) |
(9.93) |
-123.1% |
| DDM - Multi |
0.41 - 1.09 |
0.60 |
-98.6% |
FIVN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,237.04 |
| Beta |
1.53 |
| Outstanding shares (mil) |
75.21 |
| Enterprise Value (mil) |
4,149.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.09% |
| Cost of Debt |
5.50% |
| WACC |
8.36% |