As of 2025-05-20, the Intrinsic Value of Newegg Commerce Inc (NEGG) is 21.15 USD. This NEGG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.17 USD, the upside of Newegg Commerce Inc is 242.80%.
The range of the Intrinsic Value is 16.54 - 29.29 USD
Based on its market price of 6.17 USD and our intrinsic valuation, Newegg Commerce Inc (NEGG) is undervalued by 242.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.54 - 29.29 | 21.15 | 242.8% |
| DCF (Growth 10y) | 26.59 - 44.98 | 33.29 | 439.6% |
| DCF (EBITDA 5y) | 37.61 - 57.48 | 41.98 | 580.5% |
| DCF (EBITDA 10y) | 46.07 - 72.73 | 52.97 | 758.5% |
| Fair Value | -70.05 - -70.05 | -70.05 | -1,235.37% |
| P/E | (68.26) - (66.80) | (67.53) | -1194.5% |
| EV/EBITDA | (49.08) - (37.26) | (42.97) | -796.4% |
| EPV | (15.24) - (19.57) | (17.40) | -382.1% |
| DDM - Stable | (20.01) - (45.24) | (32.62) | -628.8% |
| DDM - Multi | 16.06 - 28.52 | 20.58 | 233.6% |
| Market Cap (mil) | 120.25 |
| Beta | 1.04 |
| Outstanding shares (mil) | 19.49 |
| Enterprise Value (mil) | 92.51 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.69% |
| Cost of Debt | 8.27% |
| WACC | 9.55% |