As of 2024-12-14, the Intrinsic Value of Manhattan Associates Inc (MANH) is
160.06 USD. This MANH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 298.17 USD, the upside of Manhattan Associates Inc is
-46.30%.
The range of the Intrinsic Value is 87.40 - 1,799.81 USD
160.06 USD
Intrinsic Value
MANH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
87.40 - 1,799.81 |
160.06 |
-46.3% |
| DCF (Growth 10y) |
118.27 - 2,389.26 |
215.18 |
-27.8% |
| DCF (EBITDA 5y) |
82.12 - 251.90 |
149.63 |
-49.8% |
| DCF (EBITDA 10y) |
111.38 - 349.01 |
200.30 |
-32.8% |
| Fair Value |
45.85 - 45.85 |
45.85 |
-84.62% |
| P/E |
92.33 - 250.72 |
120.05 |
-59.7% |
| EV/EBITDA |
57.05 - 255.20 |
140.11 |
-53.0% |
| EPV |
30.38 - 48.68 |
39.53 |
-86.7% |
| DDM - Stable |
24.35 - 248.34 |
136.34 |
-54.3% |
| DDM - Multi |
36.97 - 318.76 |
68.32 |
-77.1% |
MANH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,212.22 |
| Beta |
1.43 |
| Outstanding shares (mil) |
61.08 |
| Enterprise Value (mil) |
17,997.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.75% |
| Cost of Debt |
5.00% |
| WACC |
6.90% |