As of 2024-07-27, the Intrinsic Value of PAR Technology Corp (PAR) is
6.53 USD. This PAR valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 53.36 USD, the upside of PAR Technology Corp is
%.
The range of the Intrinsic Value is 0.96 - 11.61 USD
PAR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(37.75) - (22.38) |
(26.58) |
-149.8% |
| DCF (Growth 10y) |
(4.90) - 11.62 |
(0.41) |
-100.8% |
| DCF (EBITDA 5y) |
(11.11) - (9.06) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
0.96 - 11.61 |
6.53 |
-87.8% |
| Fair Value |
-10.61 - -10.61 |
-10.61 |
-119.89% |
| P/E |
(53.52) - (58.96) |
(55.44) |
-203.9% |
| EV/EBITDA |
(24.98) - (32.76) |
(29.12) |
-154.6% |
| EPV |
(25.03) - (28.35) |
(26.69) |
-150.0% |
| DDM - Stable |
(22.71) - (72.45) |
(47.58) |
-189.2% |
| DDM - Multi |
(3.95) - (9.73) |
(5.60) |
-110.5% |
PAR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,813.71 |
| Beta |
2.08 |
| Outstanding shares (mil) |
33.99 |
| Enterprise Value (mil) |
2,143.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.59% |
| Cost of Debt |
5.00% |
| WACC |
7.91% |