What is the intrinsic value of MODN?
As of 2025-09-14, the Intrinsic Value of Model N Inc (MODN) is
0.03 USD. This MODN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 30.00 USD, the upside of Model N Inc is
-99.89%.
Is MODN undervalued or overvalued?
Based on its market price of 30.00 USD and our intrinsic valuation, Model N Inc (MODN) is overvalued by 99.89%.
MODN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(43.55) - (9.70) |
(15.90) |
-153.0% |
| DCF (Growth 10y) |
(8.08) - (31.95) |
(12.50) |
-141.7% |
| DCF (EBITDA 5y) |
(5.53) - (6.49) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(4.73) - (5.71) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.03 - 0.03 |
0.03 |
-99.89% |
| P/E |
0.13 - 0.20 |
0.16 |
-99.5% |
| EV/EBITDA |
3.07 - 3.87 |
3.38 |
-88.7% |
| EPV |
0.63 - 0.36 |
0.50 |
-98.3% |
| DDM - Stable |
0.08 - 0.33 |
0.20 |
-99.3% |
| DDM - Multi |
(4.27) - (14.04) |
(6.55) |
-121.8% |
MODN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,182.60 |
| Beta |
0.72 |
| Outstanding shares (mil) |
39.42 |
| Enterprise Value (mil) |
1,129.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.91% |
| Cost of Debt |
5.50% |
| WACC |
7.39% |