As of 2024-12-12, the Intrinsic Value of OneMain Holdings Inc (OMF) is
88.60 USD. This OMF valuation is based on the model Peter Lynch Fair Value.
With the current market price of 55.59 USD, the upside of OneMain Holdings Inc is
59.38%.
88.60 USD
Intrinsic Value
OMF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(122.94) - 1,877.16 |
(78.63) |
-241.5% |
| DCF (Growth 10y) |
(120.36) - 1,854.12 |
(76.05) |
-236.8% |
| DCF (EBITDA 5y) |
(108.57) - (67.55) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(111.33) - (44.03) |
(1,234.50) |
-123450.0% |
| Fair Value |
88.60 - 88.60 |
88.60 |
59.38% |
| P/E |
53.48 - 78.61 |
61.54 |
10.7% |
| EV/EBITDA |
(115.81) - (63.27) |
(86.93) |
-256.4% |
| EPV |
(6.25) - 355.73 |
174.74 |
214.3% |
| DDM - Stable |
53.63 - 260.93 |
157.28 |
182.9% |
| DDM - Multi |
78.70 - 281.06 |
121.07 |
117.8% |
OMF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,634.67 |
| Beta |
0.96 |
| Outstanding shares (mil) |
119.35 |
| Enterprise Value (mil) |
27,194.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.37% |
| Cost of Debt |
13.03% |
| WACC |
9.21% |