As of 2024-12-15, the Intrinsic Value of Progyny Inc (PGNY) is
48.13 USD. This Progyny valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.61 USD, the upside of Progyny Inc is
229.50%.
The range of the Intrinsic Value is 30.39 - 130.77 USD
48.13 USD
Intrinsic Value
Progyny Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.39 - 130.77 |
48.13 |
229.5% |
| DCF (Growth 10y) |
39.66 - 160.90 |
61.16 |
318.6% |
| DCF (EBITDA 5y) |
22.92 - 32.86 |
28.39 |
94.3% |
| DCF (EBITDA 10y) |
31.20 - 44.48 |
38.26 |
161.9% |
| Fair Value |
3.36 - 3.36 |
3.36 |
-76.98% |
| P/E |
12.85 - 19.65 |
15.88 |
8.7% |
| EV/EBITDA |
10.34 - 16.98 |
13.90 |
-4.8% |
| EPV |
6.68 - 7.92 |
7.30 |
-50.0% |
| DDM - Stable |
7.62 - 30.41 |
19.01 |
30.1% |
| DDM - Multi |
16.90 - 52.48 |
25.57 |
75.0% |
Progyny Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,244.04 |
| Beta |
1.15 |
| Outstanding shares (mil) |
85.15 |
| Enterprise Value (mil) |
1,152.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.09% |
| Cost of Debt |
5.00% |
| WACC |
5.38% |