MANH
Manhattan Associates Inc
Price:  
232.75 
USD
Volume:  
294,232.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MANH Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Manhattan Associates Inc (MANH) is 105.54 USD. This MANH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 232.75 USD, the upside of Manhattan Associates Inc is %.

The range of the Intrinsic Value is 74.47 - 194.20 USD

232.75 USD
Stock Price
105.54 USD
Intrinsic Value
Intrinsic Value Details

MANH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.47 - 194.20 105.54 -54.7%
DCF (Growth 10y) 100.09 - 252.84 139.97 -39.9%
DCF (EBITDA 5y) 76.94 - 194.31 119.07 -48.8%
DCF (EBITDA 10y) 102.62 - 252.32 155.21 -33.3%
Fair Value 39.77 - 39.77 39.77 -82.91%
P/E 52.39 - 142.82 87.48 -62.4%
EV/EBITDA 51.71 - 216.94 116.58 -49.9%
EPV 28.85 - 35.76 32.31 -86.1%
DDM - Stable 19.60 - 54.53 37.07 -84.1%
DDM - Multi 29.17 - 65.78 40.72 -82.5%

MANH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,330.42
Beta 1.39
Outstanding shares (mil) 61.57
Enterprise Value (mil) 14,122.89
Market risk premium 4.60%
Cost of Equity 12.12%
Cost of Debt 5.00%
WACC 8.08%