As of 2025-07-16, the Intrinsic Value of Ibotta Inc (IBTA) is 8.95 USD. This IBTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.72 USD, the upside of Ibotta Inc is -75.60%.
The range of the Intrinsic Value is 8.69 - 9.06 USD
Based on its market price of 36.72 USD and our intrinsic valuation, Ibotta Inc (IBTA) is overvalued by 75.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.69 - 9.06 | 8.95 | -75.6% |
| DCF (Growth 10y) | 17.25 - 28.10 | 20.40 | -44.4% |
| DCF (EBITDA 5y) | 19.91 - 22.10 | 20.87 | -43.2% |
| DCF (EBITDA 10y) | 22.19 - 25.11 | 23.48 | -36.1% |
| Fair Value | 52.72 - 52.72 | 52.72 | 43.58% |
| P/E | 18.08 - 46.27 | 30.77 | -16.2% |
| EV/EBITDA | 16.56 - 23.95 | 19.25 | -47.6% |
| EPV | 17.34 - 18.12 | 17.73 | -51.7% |
| DDM - Stable | 16.56 - 46.77 | 31.67 | -13.8% |
| DDM - Multi | 11.46 - 25.70 | 15.91 | -56.7% |
| Market Cap (mil) | 1,044.68 |
| Beta | 1.15 |
| Outstanding shares (mil) | 28.45 |
| Enterprise Value (mil) | 747.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.49% |
| Cost of Debt | 5.92% |
| WACC | 7.29% |