As of 2024-10-06, the Intrinsic Value of Petmed Express Inc (PETS) is
10.99 USD. This PETS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.89 USD, the upside of Petmed Express Inc is
182.50%.
The range of the Intrinsic Value is 8.03 - 20.13 USD
10.99 USD
Intrinsic Value
PETS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.03 - 20.13 |
10.99 |
182.5% |
| DCF (Growth 10y) |
11.03 - 27.92 |
15.18 |
290.3% |
| DCF (EBITDA 5y) |
9.23 - 11.30 |
10.67 |
174.3% |
| DCF (EBITDA 10y) |
11.73 - 15.07 |
13.80 |
254.7% |
| Fair Value |
-0.82 - -0.82 |
-0.82 |
-120.96% |
| P/E |
(3.14) - (5.01) |
(4.30) |
-210.6% |
| EV/EBITDA |
2.77 - 6.23 |
4.45 |
14.3% |
| EPV |
8.05 - 10.28 |
9.17 |
135.6% |
| DDM - Stable |
(1.34) - (5.28) |
(3.31) |
-185.1% |
| DDM - Multi |
3.39 - 10.90 |
5.24 |
34.6% |
PETS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
80.13 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
20.60 |
| Enterprise Value (mil) |
34.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.65% |
| Cost of Debt |
5.00% |
| WACC |
5.76% |