As of 2024-12-14, the Intrinsic Value of NV5 Global Inc (NVEE) is
29.17 USD. This NVEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.00 USD, the upside of NV5 Global Inc is
45.90%.
The range of the Intrinsic Value is 20.56 - 49.43 USD
29.17 USD
Intrinsic Value
NVEE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.56 - 49.43 |
29.17 |
45.9% |
| DCF (Growth 10y) |
34.27 - 78.60 |
47.57 |
137.9% |
| DCF (EBITDA 5y) |
24.30 - 36.79 |
30.38 |
51.9% |
| DCF (EBITDA 10y) |
36.20 - 55.95 |
45.40 |
127.0% |
| Fair Value |
4.03 - 4.03 |
4.03 |
-79.87% |
| P/E |
7.73 - 30.91 |
15.75 |
-21.3% |
| EV/EBITDA |
(19.30) - 20.09 |
(1.87) |
-109.4% |
| EPV |
15.52 - 21.05 |
18.28 |
-8.6% |
| DDM - Stable |
1.81 - 5.37 |
3.59 |
-82.1% |
| DDM - Multi |
18.38 - 42.60 |
25.70 |
28.5% |
NVEE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,301.40 |
| Beta |
0.91 |
| Outstanding shares (mil) |
65.07 |
| Enterprise Value (mil) |
1,485.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.29% |
| Cost of Debt |
7.54% |
| WACC |
8.84% |