As of 2024-12-14, 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%.
MODN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(79.49) - (9.83) |
(17.61) |
-158.7% |
| DCF (Growth 10y) |
(8.19) - (57.85) |
(13.80) |
-146.0% |
| DCF (EBITDA 5y) |
(3.48) - (6.00) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.88) - (5.62) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.03 - 0.03 |
0.03 |
-99.89% |
| P/E |
0.13 - 0.19 |
0.17 |
-99.4% |
| EV/EBITDA |
2.24 - 3.58 |
3.05 |
-89.8% |
| EPV |
0.62 - 0.27 |
0.45 |
-98.5% |
| DDM - Stable |
0.08 - 0.53 |
0.31 |
-99.0% |
| DDM - Multi |
(4.34) - (22.83) |
(7.32) |
-124.4% |
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 |
7.53% |
| Cost of Debt |
5.50% |
| WACC |
7.08% |