MODN
Model N Inc
Price:  
29.84 
USD
Volume:  
450,479.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MODN Intrinsic Value

%
Upside

As of 2024-05-26, 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 29.84 USD, the upside of Model N Inc is %.

29.84 USD
Stock Price
0.03 USD
Intrinsic Value
Intrinsic Value Details

MODN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (73.32) - (9.64) (17.15) -157.5%
DCF (Growth 10y) (8.04) - (53.40) (13.45) -145.1%
DCF (EBITDA 5y) (3.69) - (5.31) (1,234.50) -123450.0%
DCF (EBITDA 10y) (3.96) - (5.28) (1,234.50) -123450.0%
Fair Value 0.03 - 0.03 0.03 -99.89%
P/E 0.12 - 0.18 0.15 -99.5%
EV/EBITDA 2.33 - 3.09 2.69 -91.0%
EPV 0.63 - 0.28 0.46 -98.5%
DDM - Stable 0.08 - 0.50 0.29 -99.0%
DDM - Multi (4.24) - (21.42) (7.11) -123.8%

MODN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,176.29
Beta 0.79
Outstanding shares (mil) 39.42
Enterprise Value (mil) 1,122.94
Market risk premium 4.60%
Cost of Equity 7.63%
Cost of Debt 5.50%
WACC 7.16%