As of 2024-07-27, 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
%.
MODN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(111.22) - (9.81) |
(18.17) |
-160.6% |
| DCF (Growth 10y) |
(8.17) - (80.70) |
(14.22) |
-147.4% |
| DCF (EBITDA 5y) |
(3.07) - (5.18) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.71) - (5.28) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.03 - 0.03 |
0.03 |
-99.89% |
| P/E |
0.13 - 0.18 |
0.15 |
-99.5% |
| EV/EBITDA |
2.07 - 2.93 |
2.48 |
-91.7% |
| EPV |
0.63 - 0.23 |
0.43 |
-98.6% |
| DDM - Stable |
0.08 - 0.67 |
0.38 |
-98.7% |
| DDM - Multi |
(4.33) - (29.09) |
(7.58) |
-125.3% |
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 |
7.42% |
| Cost of Debt |
5.50% |
| WACC |
6.99% |