MGI
MoneyGram International Inc
Price:  
10.99 
USD
Volume:  
1,699,354.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MoneyGram Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of MoneyGram International Inc (MGI) is 13.64 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 7.33 - 34.88 USD

10.99 USD
Stock Price
13.64 USD
Intrinsic Value
Intrinsic Value Details

MoneyGram Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.33 - 34.88 13.64 24.1%
DCF (Growth 10y) 9.54 - 39.13 16.39 49.1%
DCF (EBITDA 5y) 13.10 - 23.75 17.69 61.0%
DCF (EBITDA 10y) 13.04 - 25.17 18.10 64.7%
Fair Value 1.74 - 1.74 1.74 -84.13%
P/E 5.76 - 8.05 7.09 -35.5%
EV/EBITDA 9.29 - 25.56 16.53 50.4%
EPV 19.57 - 33.22 26.39 140.2%
DDM - Stable 2.70 - 10.72 6.71 -38.9%
DDM - Multi 5.79 - 18.79 8.96 -18.5%

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 8.98%
Cost of Debt 8.49%
WACC 7.82%