As of 2024-12-11, the Intrinsic Value of International Money Express Inc (IMXI) is
34.31 USD. This IMXI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.49 USD, the upside of International Money Express Inc is
59.70%.
The range of the Intrinsic Value is 28.64 - 43.11 USD
34.31 USD
Intrinsic Value
IMXI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.64 - 43.11 |
34.31 |
59.7% |
| DCF (Growth 10y) |
31.73 - 46.50 |
37.54 |
74.7% |
| DCF (EBITDA 5y) |
51.99 - 74.93 |
68.64 |
219.4% |
| DCF (EBITDA 10y) |
50.69 - 75.20 |
66.69 |
210.3% |
| Fair Value |
48.98 - 48.98 |
48.98 |
127.93% |
| P/E |
55.41 - 61.48 |
58.61 |
172.7% |
| EV/EBITDA |
58.58 - 81.81 |
73.22 |
240.7% |
| EPV |
26.74 - 35.03 |
30.89 |
43.7% |
| DDM - Stable |
13.71 - 27.17 |
20.44 |
-4.9% |
| DDM - Multi |
16.72 - 26.44 |
20.54 |
-4.4% |
IMXI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
668.34 |
| Beta |
0.83 |
| Outstanding shares (mil) |
31.10 |
| Enterprise Value (mil) |
649.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.75% |
| Cost of Debt |
5.01% |
| WACC |
7.61% |