As of 2024-12-14, the Intrinsic Value of GreenSky Inc (GSKY) is
17.16 USD. This GSKY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.20 USD, the upside of GreenSky Inc is
68.20%.
The range of the Intrinsic Value is 14.19 - 21.72 USD
17.16 USD
Intrinsic Value
GSKY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.19 - 21.72 |
17.16 |
68.2% |
| DCF (Growth 10y) |
19.59 - 29.87 |
23.65 |
131.9% |
| DCF (EBITDA 5y) |
20.61 - 29.68 |
27.23 |
166.9% |
| DCF (EBITDA 10y) |
25.93 - 38.55 |
34.14 |
234.7% |
| Fair Value |
3.52 - 3.52 |
3.52 |
-65.48% |
| P/E |
6.66 - 22.99 |
14.55 |
42.7% |
| EV/EBITDA |
14.87 - 21.16 |
20.02 |
96.2% |
| EPV |
7.34 - 9.93 |
8.64 |
-15.3% |
| DDM - Stable |
4.49 - 8.89 |
6.69 |
-34.4% |
| DDM - Multi |
8.32 - 13.39 |
10.31 |
1.1% |
GSKY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,877.62 |
| Beta |
1.41 |
| Outstanding shares (mil) |
184.08 |
| Enterprise Value (mil) |
2,031.86 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.73% |
| Cost of Debt |
5.39% |
| WACC |
8.03% |