As of 2024-12-14, the Intrinsic Value of Mimecast Ltd (MIME) is
9.00 USD. This MIME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.92 USD, the upside of Mimecast Ltd is
-88.70%.
The range of the Intrinsic Value is 7.64 - 13.33 USD
MIME Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.64 - 13.33 |
9.00 |
-88.7% |
| DCF (Growth 10y) |
18.03 - 47.41 |
25.03 |
-68.7% |
| DCF (EBITDA 5y) |
17.07 - 20.97 |
19.57 |
-75.5% |
| DCF (EBITDA 10y) |
27.45 - 36.61 |
32.68 |
-59.1% |
| Fair Value |
3.78 - 3.78 |
3.78 |
-95.27% |
| P/E |
9.47 - 15.31 |
12.00 |
-85.0% |
| EV/EBITDA |
13.47 - 21.20 |
16.55 |
-79.3% |
| EPV |
5.11 - 5.14 |
5.12 |
-93.6% |
| DDM - Stable |
8.23 - 32.81 |
20.52 |
-74.3% |
| DDM - Multi |
13.64 - 42.15 |
20.60 |
-74.2% |
MIME Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,350.64 |
| Beta |
1.35 |
| Outstanding shares (mil) |
66.95 |
| Enterprise Value (mil) |
5,350.64 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.97% |
| Cost of Debt |
6.91% |
| WACC |
7.91% |