As of 2024-12-13, the Intrinsic Value of OneSpan Inc (OSPN) is
3.78 USD. This OSPN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 19.13 USD, the upside of OneSpan Inc is
-80.23%.
OSPN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(221.50) - (25.15) |
(45.12) |
-335.9% |
| DCF (Growth 10y) |
(22.10) - (174.86) |
(37.67) |
-296.9% |
| DCF (EBITDA 5y) |
(7.58) - (8.17) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(8.50) - (9.22) |
(1,234.50) |
-123450.0% |
| Fair Value |
3.78 - 3.78 |
3.78 |
-80.23% |
| P/E |
23.55 - 27.74 |
25.70 |
34.3% |
| EV/EBITDA |
17.07 - 25.88 |
19.84 |
3.7% |
| EPV |
(0.93) - (1.33) |
(1.13) |
-105.9% |
| DDM - Stable |
9.19 - 39.41 |
24.30 |
27.0% |
| DDM - Multi |
(3.88) - (12.87) |
(5.95) |
-131.1% |
OSPN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
726.75 |
| Beta |
1.32 |
| Outstanding shares (mil) |
37.99 |
| Enterprise Value (mil) |
649.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.75% |
| Cost of Debt |
5.00% |
| WACC |
5.72% |