As of 2024-12-14, the Intrinsic Value of Nuance Communications Inc (NUAN) is
8.94 USD. This Nuance valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 55.99 USD, the upside of Nuance Communications Inc is
-84.00%.
The range of the Intrinsic Value is 4.85 - 25.45 USD
Nuance Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.85 - 25.45 |
8.94 |
-84.0% |
| DCF (Growth 10y) |
6.44 - 29.54 |
11.07 |
-80.2% |
| DCF (EBITDA 5y) |
12.83 - 23.58 |
18.67 |
-66.7% |
| DCF (EBITDA 10y) |
13.26 - 26.16 |
19.77 |
-64.7% |
| Fair Value |
0.35 - 0.35 |
0.35 |
-99.37% |
| P/E |
(11.14) - 2.04 |
(5.88) |
-110.5% |
| EV/EBITDA |
8.64 - 21.69 |
15.56 |
-72.2% |
| EPV |
5.40 - 8.65 |
7.03 |
-87.5% |
| DDM - Stable |
(2.84) - (13.24) |
(8.04) |
-114.4% |
| DDM - Multi |
2.77 - 10.26 |
4.39 |
-92.2% |
Nuance Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,882.65 |
| Beta |
1.11 |
| Outstanding shares (mil) |
319.39 |
| Enterprise Value (mil) |
18,634.55 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.04% |
| Cost of Debt |
8.31% |
| WACC |
7.95% |