As of 2024-12-13, the Intrinsic Value of Fleetcor Technologies Inc (FLT) is
331.96 USD. This FLT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 379.87 USD, the upside of Fleetcor Technologies Inc is
-12.60%.
The range of the Intrinsic Value is 207.74 - 673.61 USD
331.96 USD
Intrinsic Value
FLT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
207.74 - 673.61 |
331.96 |
-12.6% |
| DCF (Growth 10y) |
287.86 - 849.14 |
438.82 |
15.5% |
| DCF (EBITDA 5y) |
160.28 - 225.17 |
190.43 |
-49.9% |
| DCF (EBITDA 10y) |
237.20 - 348.36 |
287.31 |
-24.4% |
| Fair Value |
68.33 - 68.33 |
68.33 |
-82.01% |
| P/E |
153.05 - 321.07 |
256.47 |
-32.5% |
| EV/EBITDA |
133.05 - 264.47 |
192.14 |
-49.4% |
| EPV |
141.66 - 237.37 |
189.51 |
-50.1% |
| DDM - Stable |
100.03 - 304.70 |
202.37 |
-46.7% |
| DDM - Multi |
142.73 - 353.57 |
205.20 |
-46.0% |
FLT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,293.66 |
| Beta |
1.00 |
| Outstanding shares (mil) |
71.85 |
| Enterprise Value (mil) |
32,626.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.80% |
| Cost of Debt |
5.04% |
| WACC |
8.39% |