PING
Ping Identity Holding Corp
Price:  
28.50 
USD
Volume:  
3,473,330.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PING Intrinsic Value

-253.20 %
Upside

What is the intrinsic value of PING?

As of 2025-07-04, the Intrinsic Value of Ping Identity Holding Corp (PING) is (43.66) USD. This PING valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.50 USD, the upside of Ping Identity Holding Corp is -253.20%.

The range of the Intrinsic Value is (165.41) - (26.20) USD

Is PING undervalued or overvalued?

Based on its market price of 28.50 USD and our intrinsic valuation, Ping Identity Holding Corp (PING) is overvalued by 253.20%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

28.50 USD
Stock Price
(43.66) USD
Intrinsic Value
Intrinsic Value Details

PING Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (165.41) - (26.20) (43.66) -253.2%
DCF (Growth 10y) (32.45) - (193.62) (52.77) -285.2%
DCF (EBITDA 5y) (11.08) - (12.62) (1,234.50) -123450.0%
DCF (EBITDA 10y) (16.71) - (19.67) (1,234.50) -123450.0%
Fair Value -6.12 - -6.12 -6.12 -121.47%
P/E (29.00) - (31.33) (29.31) -202.8%
EV/EBITDA (7.28) - (7.79) (7.62) -126.7%
EPV 0.42 - 0.87 0.65 -97.7%
DDM - Stable (17.87) - (123.30) (70.58) -347.7%
DDM - Multi (13.22) - (70.80) (22.27) -178.1%

PING Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,459.03
Beta 0.90
Outstanding shares (mil) 86.28
Enterprise Value (mil) 2,540.82
Market risk premium 4.60%
Cost of Equity 6.84%
Cost of Debt 5.92%
WACC 6.58%