What is the intrinsic value of MODN?
As of 2026-01-14, 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) |
(103.29) - (10.95) |
(19.88) |
-166.3% |
| DCF (Growth 10y) |
(9.08) - (74.99) |
(15.51) |
-151.7% |
| DCF (EBITDA 5y) |
(4.82) - (5.79) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(4.56) - (5.56) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.03 - 0.03 |
0.03 |
-99.89% |
| P/E |
0.13 - 0.19 |
0.15 |
-99.5% |
| EV/EBITDA |
2.74 - 3.83 |
3.11 |
-89.6% |
| EPV |
0.58 - 0.24 |
0.41 |
-98.6% |
| DDM - Stable |
0.09 - 0.64 |
0.36 |
-98.8% |
| DDM - Multi |
(4.92) - (27.63) |
(8.37) |
-127.9% |
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 |
7.11% |
| Cost of Debt |
5.50% |
| WACC |
6.74% |