As of 2024-12-14, the Intrinsic Value of Datto Holding Corp (MSP) is
22.64 USD. This MSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.18 USD, the upside of Datto Holding Corp is
-35.60%.
The range of the Intrinsic Value is 12.70 - 219.31 USD
22.64 USD
Intrinsic Value
MSP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.70 - 219.31 |
22.64 |
-35.6% |
| DCF (Growth 10y) |
17.89 - 309.24 |
31.97 |
-9.1% |
| DCF (EBITDA 5y) |
24.19 - 40.02 |
32.13 |
-8.7% |
| DCF (EBITDA 10y) |
30.17 - 54.77 |
41.77 |
18.7% |
| Fair Value |
1.51 - 1.51 |
1.51 |
-95.70% |
| P/E |
15.67 - 21.21 |
18.60 |
-47.1% |
| EV/EBITDA |
19.18 - 31.71 |
24.04 |
-31.7% |
| EPV |
6.75 - 9.82 |
8.28 |
-76.5% |
| DDM - Stable |
2.01 - 11.61 |
6.81 |
-80.6% |
| DDM - Multi |
5.28 - 25.72 |
8.98 |
-74.5% |
MSP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,812.12 |
| Beta |
0.94 |
| Outstanding shares (mil) |
165.21 |
| Enterprise Value (mil) |
5,812.12 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.63% |
| Cost of Debt |
4.25% |
| WACC |
6.54% |