As of 2025-05-26, the Intrinsic Value of nCino Inc (NCNO) is 3.71 USD. This NCNO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 26.26 USD, the upside of nCino Inc is -85.90%.
The range of the Intrinsic Value is 1.98 - 8.83 USD
Based on its market price of 26.26 USD and our intrinsic valuation, nCino Inc (NCNO) is overvalued by 85.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.23) - (1.12) | (1.15) | -104.4% |
| DCF (Growth 10y) | 1.98 - 8.83 | 3.71 | -85.9% |
| DCF (EBITDA 5y) | 10.48 - 15.28 | 12.15 | -53.7% |
| DCF (EBITDA 10y) | 22.24 - 36.41 | 27.37 | 4.2% |
| Fair Value | -1.63 - -1.63 | -1.63 | -106.19% |
| P/E | (7.08) - (7.62) | (7.77) | -129.6% |
| EV/EBITDA | (0.71) - 3.15 | 0.96 | -96.3% |
| EPV | (1.25) - (1.41) | (1.33) | -105.1% |
| DDM - Stable | (2.99) - (11.25) | (7.12) | -127.1% |
| DDM - Multi | 0.57 - 1.75 | 0.87 | -96.7% |
| Market Cap (mil) | 3,057.98 |
| Beta | 1.45 |
| Outstanding shares (mil) | 116.45 |
| Enterprise Value (mil) | 3,155.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.10% |
| Cost of Debt | 8.27% |
| WACC | 9.02% |