As of 2024-09-10, 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) |
(221.00) - (11.78) |
(22.51) |
-175.0% |
| DCF (Growth 10y) |
(9.74) - (160.91) |
(17.56) |
-158.5% |
| DCF (EBITDA 5y) |
(4.13) - (5.94) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(4.32) - (5.75) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.03 - 0.03 |
0.03 |
-99.89% |
| P/E |
0.10 - 0.19 |
0.15 |
-99.5% |
| EV/EBITDA |
2.45 - 3.21 |
2.83 |
-90.6% |
| EPV |
0.54 - 0.14 |
0.34 |
-98.9% |
| DDM - Stable |
0.10 - 1.08 |
0.59 |
-98.0% |
| DDM - Multi |
(5.37) - (47.07) |
(9.68) |
-132.3% |
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 |
6.64% |
| Cost of Debt |
5.50% |
| WACC |
6.37% |