As of 2024-12-11, the Intrinsic Value of Overstock.com Inc (OSTK) is
38.40 USD. This OSTK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.78 USD, the upside of Overstock.com Inc is
128.90%.
The range of the Intrinsic Value is 31.20 - 52.35 USD
38.40 USD
Intrinsic Value
OSTK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.20 - 52.35 |
38.40 |
128.9% |
| DCF (Growth 10y) |
38.13 - 62.58 |
46.53 |
177.3% |
| DCF (EBITDA 5y) |
29.84 - 33.72 |
32.16 |
91.6% |
| DCF (EBITDA 10y) |
36.39 - 43.04 |
39.93 |
138.0% |
| Fair Value |
-75.22 - -75.22 |
-75.22 |
-548.30% |
| P/E |
(85.09) - (97.07) |
(93.20) |
-655.4% |
| EV/EBITDA |
(21.96) - 19.80 |
(3.28) |
-119.6% |
| EPV |
28.81 - 35.31 |
32.06 |
91.1% |
| DDM - Stable |
(23.87) - (60.11) |
(41.99) |
-350.2% |
| DDM - Multi |
10.61 - 20.98 |
14.12 |
-15.9% |
OSTK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
760.13 |
| Beta |
3.20 |
| Outstanding shares (mil) |
45.30 |
| Enterprise Value (mil) |
453.46 |
| Market risk premium |
5.00% |
| Cost of Equity |
8.66% |
| Cost of Debt |
7.00% |
| WACC |
8.58% |