Is IAC undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of IAC/Interactivecorp (IAC) is 58.73 USD. This IAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.53 USD, the upside of IAC/Interactivecorp is 34.90%. This means that IAC is undervalued by 34.90%.
The range of the Intrinsic Value is 34.35 - 207.59 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.35 - 207.59 | 58.73 | 34.9% |
| DCF (Growth 10y) | 46.51 - 282.57 | 79.96 | 83.7% |
| DCF (EBITDA 5y) | 31.53 - 44.98 | 38.32 | -12.0% |
| DCF (EBITDA 10y) | 44.00 - 75.39 | 57.89 | 33.0% |
| Fair Value | -162.07 - -162.07 | -162.07 | -472.32% |
| P/E | (79.22) - (90.63) | (83.47) | -291.7% |
| EV/EBITDA | 17.00 - 45.71 | 31.18 | -28.4% |
| EPV | 33.94 - 70.24 | 52.09 | 19.7% |
| DDM - Stable | (58.98) - (200.01) | (129.49) | -397.5% |
| DDM - Multi | (50.83) - (137.45) | (74.63) | -271.5% |
| Market Cap (mil) | 3,625.18 |
| Beta | 1.47 |
| Outstanding shares (mil) | 83.28 |
| Enterprise Value (mil) | 3,793.86 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.31% |
| Cost of Debt | 14.79% |
| WACC | 10.10% |