As of 2024-12-15, the Intrinsic Value of Globant SA (GLOB) is
232.83 USD. This GLOB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 216.78 USD, the upside of Globant SA is
7.40%.
The range of the Intrinsic Value is 147.42 - 574.05 USD
232.83 USD
Intrinsic Value
GLOB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
147.42 - 574.05 |
232.83 |
7.4% |
| DCF (Growth 10y) |
236.51 - 895.79 |
369.27 |
70.3% |
| DCF (EBITDA 5y) |
279.20 - 332.27 |
301.06 |
38.9% |
| DCF (EBITDA 10y) |
355.62 - 471.98 |
405.17 |
86.9% |
| Fair Value |
98.32 - 98.32 |
98.32 |
-54.65% |
| P/E |
116.88 - 134.44 |
129.30 |
-40.4% |
| EV/EBITDA |
124.88 - 150.17 |
136.50 |
-37.0% |
| EPV |
55.19 - 80.84 |
68.01 |
-68.6% |
| DDM - Stable |
40.71 - 202.68 |
121.69 |
-43.9% |
| DDM - Multi |
146.46 - 574.60 |
234.33 |
8.1% |
GLOB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,341.05 |
| Beta |
1.53 |
| Outstanding shares (mil) |
43.09 |
| Enterprise Value (mil) |
9,449.69 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.25% |
| Cost of Debt |
5.06% |
| WACC |
8.13% |