PEGA
Pegasystems Inc
Price:  
60.56 
USD
Volume:  
300,593.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PEGA Intrinsic Value

%
Upside

As of 2024-07-16, the Intrinsic Value of Pegasystems Inc (PEGA) is 18.73 USD. This PEGA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.56 USD, the upside of Pegasystems Inc is %.

The range of the Intrinsic Value is 12.17 - 38.08 USD

60.56 USD
Stock Price
18.73 USD
Intrinsic Value
Intrinsic Value Details

PEGA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.17 - 38.08 18.73 -69.1%
DCF (Growth 10y) 16.20 - 47.46 24.17 -60.1%
DCF (EBITDA 5y) 24.42 - 43.67 33.48 -44.7%
DCF (EBITDA 10y) 28.28 - 53.71 39.67 -34.5%
Fair Value 4.49 - 4.49 4.49 -92.58%
P/E 37.09 - 48.52 41.23 -31.9%
EV/EBITDA 23.80 - 47.07 34.51 -43.0%
EPV (0.03) - 0.86 0.41 -99.3%
DDM - Stable 8.02 - 28.68 18.35 -69.7%
DDM - Multi 14.63 - 41.02 21.61 -64.3%

PEGA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,149.42
Beta 1.37
Outstanding shares (mil) 85.03
Enterprise Value (mil) 5,357.50
Market risk premium 4.60%
Cost of Equity 9.33%
Cost of Debt 4.62%
WACC 8.80%