PLUS
ePlus inc
Price:  
82.87 
USD
Volume:  
161,935.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLUS Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of ePlus inc (PLUS) is 78.35 USD. This PLUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.87 USD, the upside of ePlus inc is %.

The range of the Intrinsic Value is 56.20 - 139.32 USD

82.87 USD
Stock Price
78.35 USD
Intrinsic Value
Intrinsic Value Details

PLUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.20 - 139.32 78.35 -5.5%
DCF (Growth 10y) 73.22 - 177.00 101.10 22.0%
DCF (EBITDA 5y) 48.90 - 68.75 58.17 -29.8%
DCF (EBITDA 10y) 62.65 - 90.43 75.07 -9.4%
Fair Value 81.52 - 81.52 81.52 -1.63%
P/E 59.32 - 75.64 65.27 -21.2%
EV/EBITDA 39.94 - 75.18 56.59 -31.7%
EPV 47.70 - 67.35 57.53 -30.6%
DDM - Stable 40.92 - 143.96 92.44 11.5%
DDM - Multi 53.03 - 147.25 78.24 -5.6%

PLUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,233.35
Beta 1.10
Outstanding shares (mil) 26.95
Enterprise Value (mil) 2,139.57
Market risk premium 4.60%
Cost of Equity 8.49%
Cost of Debt 4.92%
WACC 8.40%