What is the intrinsic value of MODN?
As of 2025-07-05, 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) |
(44.58) - (9.22) |
(15.35) |
-151.2% |
| DCF (Growth 10y) |
(7.70) - (32.69) |
(12.08) |
-140.3% |
| DCF (EBITDA 5y) |
(5.06) - (6.80) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(4.48) - (5.86) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.03 - 0.03 |
0.03 |
-99.89% |
| P/E |
0.14 - 0.18 |
0.16 |
-99.5% |
| EV/EBITDA |
2.90 - 3.74 |
3.20 |
-89.3% |
| EPV |
0.65 - 0.36 |
0.51 |
-98.3% |
| DDM - Stable |
0.07 - 0.34 |
0.21 |
-99.3% |
| DDM - Multi |
(4.03) - (14.33) |
(6.30) |
-121.0% |
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 |
8.06% |
| Cost of Debt |
5.50% |
| WACC |
7.51% |