Is OSPN undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of OneSpan Inc (OSPN) is 23.17 USD. This OSPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.03 USD, the upside of OneSpan Inc is 44.50%. This means that OSPN is undervalued by 44.50%.

The range of the Intrinsic Value is 19.70 - 28.58 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	19.70 - 28.58	23.17	44.5%
DCF (Growth 10y)	21.24 - 30.01	24.68	54.0%
DCF (EBITDA 5y)	18.38 - 20.16	19.01	18.6%
DCF (EBITDA 10y)	20.44 - 22.89	21.41	33.5%
Fair Value	7.48 - 7.48	7.48	-53.37%
P/E	22.51 - 47.04	31.72	97.9%
EV/EBITDA	16.08 - 21.04	18.14	13.2%
EPV	6.65 - 7.54	7.09	-55.7%
DDM - Stable	13.21 - 28.31	20.76	29.5%
DDM - Multi	9.62 - 16.61	12.23	-23.7%