OSTK
Overstock.com Inc
Price:  
16.78 
USD
Volume:  
3,736,902.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSTK Intrinsic Value

%
Upside

As of 2024-05-19, 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 %.

The range of the Intrinsic Value is 31.20 - 52.35 USD

16.78 USD
Stock Price
38.40 USD
Intrinsic Value
Intrinsic Value Details

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) 27.17 - 33.80 30.02 78.9%
DCF (EBITDA 10y) 34.03 - 43.11 37.94 126.1%
Fair Value -75.22 - -75.22 -75.22 -548.30%
P/E (71.49) - (92.50) (86.06) -612.9%
EV/EBITDA (17.30) - 17.46 (2.01) -112.0%
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%