As of 2024-07-27, the Intrinsic Value of ePlus inc (PLUS) is
178.42 USD. This PLUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 91.02 USD, the upside of ePlus inc is
%.
The range of the Intrinsic Value is 127.91 - 314.06 USD
178.42 USD
Intrinsic Value
PLUS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
127.91 - 314.06 |
178.42 |
96.0% |
| DCF (Growth 10y) |
175.31 - 419.98 |
242.10 |
166.0% |
| DCF (EBITDA 5y) |
84.14 - 110.78 |
96.07 |
5.6% |
| DCF (EBITDA 10y) |
124.34 - 166.34 |
142.90 |
57.0% |
| Fair Value |
59.26 - 59.26 |
59.26 |
-34.90% |
| P/E |
70.90 - 105.58 |
85.53 |
-6.0% |
| EV/EBITDA |
42.32 - 85.86 |
62.63 |
-31.2% |
| EPV |
77.11 - 102.90 |
90.00 |
-1.1% |
| DDM - Stable |
46.87 - 161.08 |
103.97 |
14.2% |
| DDM - Multi |
107.60 - 291.26 |
157.61 |
73.2% |
PLUS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,452.99 |
| Beta |
0.90 |
| Outstanding shares (mil) |
26.95 |
| Enterprise Value (mil) |
2,236.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.41% |
| Cost of Debt |
5.50% |
| WACC |
6.37% |