As of 2026-04-06, the Intrinsic Value of Ibotta Inc (IBTA) is 10.06 USD. This IBTA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 32.05 USD, the upside of Ibotta Inc is -68.60%.
The range of the Intrinsic Value is 8.23 - 18.38 USD
Based on its market price of 32.05 USD and our intrinsic valuation, Ibotta Inc (IBTA) is overvalued by 68.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (21.69) - 0.13 | (3.84) | -112.0% |
| DCF (Growth 10y) | 8.23 - 18.38 | 10.06 | -68.6% |
| DCF (EBITDA 5y) | 14.26 - 17.97 | 15.99 | -50.1% |
| DCF (EBITDA 10y) | 13.94 - 18.53 | 16.02 | -50.0% |
| Fair Value | 3.67 - 3.67 | 3.67 | -88.55% |
| P/E | 3.48 - 14.31 | 8.11 | -74.7% |
| EV/EBITDA | 11.25 - 18.42 | 14.22 | -55.6% |
| EPV | 15.57 - 18.18 | 16.88 | -47.3% |
| DDM - Stable | 1.04 - 3.50 | 2.27 | -92.9% |
| DDM - Multi | 5.58 - 15.45 | 8.30 | -74.1% |
| Market Cap (mil) | 780.42 |
| Beta | 0.56 |
| Outstanding shares (mil) | 24.35 |
| Enterprise Value (mil) | 593.81 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.83% |
| Cost of Debt | 4.78% |
| WACC | 7.17% |