As of 2024-12-12, the Intrinsic Value of Guidewire Software Inc (GWRE) is
5.99 USD. This GWRE valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 170.69 USD, the upside of Guidewire Software Inc is
-96.50%.
The range of the Intrinsic Value is 3.96 - 12.65 USD
GWRE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.30) - (0.92) |
(1.72) |
-101.0% |
| DCF (Growth 10y) |
3.96 - 12.65 |
5.99 |
-96.5% |
| DCF (EBITDA 5y) |
9.59 - 12.40 |
10.44 |
-93.9% |
| DCF (EBITDA 10y) |
13.95 - 19.86 |
15.97 |
-90.6% |
| Fair Value |
-0.37 - -0.37 |
-0.37 |
-100.21% |
| P/E |
(2.91) - (3.47) |
(3.18) |
-101.9% |
| EV/EBITDA |
(6.52) - (6.69) |
(6.52) |
-103.8% |
| EPV |
(10.94) - (15.15) |
(13.05) |
-107.6% |
| DDM - Stable |
(0.81) - (3.29) |
(2.05) |
-101.2% |
| DDM - Multi |
5.92 - 18.99 |
9.07 |
-94.7% |
GWRE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,256.03 |
| Beta |
0.70 |
| Outstanding shares (mil) |
83.52 |
| Enterprise Value (mil) |
14,106.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.15% |
| Cost of Debt |
5.50% |
| WACC |
8.04% |