As of 2025-05-17, the Intrinsic Value of OneSpan Inc (OSPN) is 23.14 USD. This OSPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.24 USD, the upside of OneSpan Inc is 42.50%.
The range of the Intrinsic Value is 19.60 - 28.79 USD
Based on its market price of 16.24 USD and our intrinsic valuation, OneSpan Inc (OSPN) is undervalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.60 - 28.79 | 23.14 | 42.5% |
| DCF (Growth 10y) | 20.71 - 29.55 | 24.13 | 48.6% |
| DCF (EBITDA 5y) | 18.25 - 20.72 | 19.43 | 19.7% |
| DCF (EBITDA 10y) | 19.99 - 23.08 | 21.45 | 32.1% |
| Fair Value | 7.60 - 7.60 | 7.60 | -53.19% |
| P/E | 25.13 - 42.87 | 32.90 | 102.6% |
| EV/EBITDA | 16.51 - 20.74 | 18.77 | 15.6% |
| EPV | 7.10 - 8.09 | 7.59 | -53.3% |
| DDM - Stable | 12.88 - 28.56 | 20.72 | 27.6% |
| DDM - Multi | 9.41 - 16.70 | 12.08 | -25.6% |
| Market Cap (mil) | 620.86 |
| Beta | 1.05 |
| Outstanding shares (mil) | 38.23 |
| Enterprise Value (mil) | 515.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.53% |
| Cost of Debt | 5.00% |
| WACC | 5.72% |