What is the intrinsic value of MODN?
As of 2026-03-14, 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) |
(183.13) - (10.45) |
(19.92) |
-166.4% |
| DCF (Growth 10y) |
(8.68) - (132.49) |
(15.54) |
-151.8% |
| DCF (EBITDA 5y) |
(4.41) - (6.32) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(4.33) - (5.88) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.03 - 0.03 |
0.03 |
-99.89% |
| P/E |
0.14 - 0.21 |
0.17 |
-99.4% |
| EV/EBITDA |
2.59 - 4.26 |
3.11 |
-89.6% |
| EPV |
0.60 - 0.19 |
0.39 |
-98.7% |
| DDM - Stable |
0.08 - 0.92 |
0.50 |
-98.3% |
| DDM - Multi |
(4.66) - (39.77) |
(8.39) |
-128.0% |
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 |
7.11% |
| Cost of Debt |
5.50% |
| WACC |
6.74% |