NCR
NCR Corp
Price:  
27.08 
USD
Volume:  
1,773,849.00
United States | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NCR Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of NCR Corp (NCR) is 32.66 USD. This NCR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.08 USD, the upside of NCR Corp is %.

The range of the Intrinsic Value is 9.23 - 123.81 USD

27.08 USD
Stock Price
32.66 USD
Intrinsic Value
Intrinsic Value Details

NCR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.23 - 123.81 32.66 20.6%
DCF (Growth 10y) 13.17 - 125.35 36.33 34.1%
DCF (EBITDA 5y) 8.20 - 39.94 19.73 -27.1%
DCF (EBITDA 10y) 12.14 - 47.04 24.81 -8.4%
Fair Value 14.37 - 14.37 14.37 -46.93%
P/E 7.25 - 26.04 15.73 -41.9%
EV/EBITDA 25.93 - 89.57 47.79 76.5%
EPV 5.86 - 24.29 15.08 -44.3%
DDM - Stable 3.62 - 10.84 7.23 -73.3%
DDM - Multi 7.75 - 18.20 10.88 -59.8%

NCR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,815.57
Beta 1.48
Outstanding shares (mil) 140.90
Enterprise Value (mil) 8,689.57
Market risk premium 5.00%
Cost of Equity 11.45%
Cost of Debt 6.75%
WACC 7.56%