As of 2024-07-27, the Intrinsic Value of Maximus Inc (MMS) is
120.13 USD. This Maximus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 92.52 USD, the upside of Maximus Inc is
%.
The range of the Intrinsic Value is 74.69 - 264.61 USD
120.13 USD
Intrinsic Value
Maximus Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.69 - 264.61 |
120.13 |
29.8% |
| DCF (Growth 10y) |
112.57 - 369.51 |
174.57 |
88.7% |
| DCF (EBITDA 5y) |
109.96 - 179.28 |
143.39 |
55.0% |
| DCF (EBITDA 10y) |
135.45 - 236.20 |
180.92 |
95.6% |
| Fair Value |
19.30 - 19.30 |
19.30 |
-79.14% |
| P/E |
89.48 - 112.54 |
99.81 |
7.9% |
| EV/EBITDA |
90.31 - 136.09 |
105.77 |
14.3% |
| EPV |
39.15 - 68.98 |
54.06 |
-41.6% |
| DDM - Stable |
36.22 - 110.07 |
73.14 |
-20.9% |
| DDM - Multi |
86.81 - 201.16 |
120.85 |
30.6% |
Maximus Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,625.22 |
| Beta |
0.85 |
| Outstanding shares (mil) |
60.80 |
| Enterprise Value (mil) |
6,757.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.81% |
| Cost of Debt |
12.48% |
| WACC |
8.92% |