As of 2024-12-12, the Intrinsic Value of nCino Inc (NCNO) is
4.96 USD. This NCNO valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 36.41 USD, the upside of nCino Inc is
-86.40%.
The range of the Intrinsic Value is 2.69 - 9.43 USD
NCNO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(16.73) - (5.77) |
(8.46) |
-123.2% |
| DCF (Growth 10y) |
(3.42) - (6.95) |
(4.33) |
-111.9% |
| DCF (EBITDA 5y) |
(0.43) - 0.69 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
2.69 - 9.43 |
4.96 |
-86.4% |
| Fair Value |
-1.26 - -1.26 |
-1.26 |
-103.47% |
| P/E |
(9.82) - (11.47) |
(10.02) |
-127.5% |
| EV/EBITDA |
2.65 - 7.14 |
4.32 |
-88.1% |
| EPV |
(2.06) - (3.09) |
(2.57) |
-107.1% |
| DDM - Stable |
(2.21) - (8.79) |
(5.50) |
-115.1% |
| DDM - Multi |
(0.84) - (2.66) |
(1.28) |
-103.5% |
NCNO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,207.54 |
| Beta |
1.39 |
| Outstanding shares (mil) |
115.56 |
| Enterprise Value (mil) |
4,179.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.31% |
| Cost of Debt |
7.00% |
| WACC |
9.28% |