As of 2024-07-27, 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
32.66 USD
Intrinsic Value
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 - 30.34 |
17.99 |
-33.6% |
| DCF (EBITDA 10y) |
12.14 - 38.19 |
23.31 |
-13.9% |
| Fair Value |
14.37 - 14.37 |
14.37 |
-46.93% |
| P/E |
8.51 - 26.11 |
16.12 |
-40.5% |
| EV/EBITDA |
28.78 - 75.62 |
49.02 |
81.0% |
| 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% |