As of 2024-12-12, the Intrinsic Value of Maximus Inc (MMS) is
162.05 USD. This Maximus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 71.06 USD, the upside of Maximus Inc is
128.00%.
The range of the Intrinsic Value is 104.87 - 343.13 USD
162.05 USD
Intrinsic Value
Maximus Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
104.87 - 343.13 |
162.05 |
128.0% |
| DCF (Growth 10y) |
113.62 - 340.57 |
168.82 |
137.6% |
| DCF (EBITDA 5y) |
107.19 - 163.66 |
128.92 |
81.4% |
| DCF (EBITDA 10y) |
116.73 - 187.18 |
144.17 |
102.9% |
| Fair Value |
65.18 - 65.18 |
65.18 |
-8.28% |
| P/E |
111.59 - 172.91 |
151.34 |
113.0% |
| EV/EBITDA |
89.35 - 148.31 |
115.43 |
62.4% |
| EPV |
46.94 - 78.62 |
62.78 |
-11.6% |
| DDM - Stable |
46.41 - 134.35 |
90.38 |
27.2% |
| DDM - Multi |
86.97 - 193.11 |
119.65 |
68.4% |
Maximus Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,276.39 |
| Beta |
0.79 |
| Outstanding shares (mil) |
60.18 |
| Enterprise Value (mil) |
5,225.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.05% |
| Cost of Debt |
10.63% |
| WACC |
8.84% |