PAR
PAR Technology Corp
Price:  
48.34 
USD
Volume:  
188,287.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAR Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of PAR Technology Corp (PAR) is 4.73 USD. This PAR valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 48.34 USD, the upside of PAR Technology Corp is %.

The range of the Intrinsic Value is (1.26) - 13.52 USD

48.34 USD
Stock Price
4.73 USD
Intrinsic Value
Intrinsic Value Details

PAR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (48.47) - (21.55) (26.83) -155.5%
DCF (Growth 10y) (5.86) - 23.79 (0.12) -100.3%
DCF (EBITDA 5y) (11.54) - (8.85) (1,234.50) -123450.0%
DCF (EBITDA 10y) (1.26) - 13.52 4.73 -90.2%
Fair Value -10.61 - -10.61 -10.61 -121.95%
P/E (51.87) - (57.09) (57.41) -218.8%
EV/EBITDA (25.15) - (33.15) (28.98) -159.9%
EPV (24.20) - (30.16) (27.18) -156.2%
DDM - Stable (20.52) - (99.79) (60.15) -224.4%
DDM - Multi (3.52) - (13.60) (5.62) -111.6%

PAR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,643.08
Beta 2.04
Outstanding shares (mil) 33.99
Enterprise Value (mil) 1,973.18
Market risk premium 4.60%
Cost of Equity 8.58%
Cost of Debt 5.00%
WACC 7.84%