MMS
Maximus Inc
Price:  
86.63 
USD
Volume:  
597,791.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Maximus Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Maximus Inc (MMS) is 117.45 USD. This Maximus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.63 USD, the upside of Maximus Inc is %.

The range of the Intrinsic Value is 72.44 - 263.57 USD

86.63 USD
Stock Price
117.45 USD
Intrinsic Value
Intrinsic Value Details

Maximus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 72.44 - 263.57 117.45 35.6%
DCF (Growth 10y) 109.17 - 368.06 170.66 97.0%
DCF (EBITDA 5y) 108.15 - 178.83 141.27 63.1%
DCF (EBITDA 10y) 132.55 - 235.55 177.94 105.4%
Fair Value 19.22 - 19.22 19.22 -77.81%
P/E 86.27 - 107.20 97.27 12.3%
EV/EBITDA 87.37 - 135.78 103.19 19.1%
EPV 38.07 - 68.72 53.40 -38.4%
DDM - Stable 35.19 - 108.95 72.07 -16.8%
DDM - Multi 84.13 - 199.07 117.90 36.1%

Maximus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,287.03
Beta 0.89
Outstanding shares (mil) 61.03
Enterprise Value (mil) 6,419.51
Market risk premium 4.60%
Cost of Equity 8.91%
Cost of Debt 12.48%
WACC 9.01%