MoneyGram Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of MoneyGram International Inc (MGI) is
13.87 USD. This MoneyGram valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.99 USD, the upside of MoneyGram International Inc is
%.
The range of the Intrinsic Value is 7.18 - 39.13 USD
13.87 USD
Intrinsic Value
MoneyGram Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.18 - 39.13 |
13.87 |
26.2% |
| DCF (Growth 10y) |
9.13 - 42.80 |
16.27 |
48.0% |
| DCF (EBITDA 5y) |
12.75 - 26.51 |
18.71 |
70.3% |
| DCF (EBITDA 10y) |
12.42 - 27.24 |
18.56 |
68.9% |
| Fair Value |
1.74 - 1.74 |
1.74 |
-84.13% |
| P/E |
5.24 - 8.59 |
6.59 |
-40.0% |
| EV/EBITDA |
9.29 - 23.03 |
15.51 |
41.1% |
| EPV |
18.32 - 31.64 |
24.98 |
127.3% |
| DDM - Stable |
2.61 - 10.93 |
6.77 |
-38.4% |
| DDM - Multi |
5.44 - 18.77 |
8.56 |
-22.1% |
MoneyGram Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,074.11 |
| Beta |
0.12 |
| Outstanding shares (mil) |
97.74 |
| Enterprise Value (mil) |
1,722.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.61% |
| Cost of Debt |
8.49% |
| WACC |
8.18% |