PLUS
ePlus inc
Price:  
80.16 
USD
Volume:  
246,930.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLUS Intrinsic Value

8.00 %
Upside

As of 2024-12-13, the Intrinsic Value of ePlus inc (PLUS) is 86.58 USD. This PLUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.16 USD, the upside of ePlus inc is 8.00%.

The range of the Intrinsic Value is 64.32 - 141.08 USD

80.16 USD
Stock Price
86.58 USD
Intrinsic Value
Intrinsic Value Details

PLUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.32 - 141.08 86.58 8.0%
DCF (Growth 10y) 67.20 - 137.40 87.76 9.5%
DCF (EBITDA 5y) 55.87 - 65.64 61.10 -23.8%
DCF (EBITDA 10y) 64.66 - 80.08 72.32 -9.8%
Fair Value 55.55 - 55.55 55.55 -30.71%
P/E 60.96 - 82.55 71.18 -11.2%
EV/EBITDA 49.48 - 72.88 58.58 -26.9%
EPV 64.91 - 89.36 77.14 -3.8%
DDM - Stable 36.65 - 114.82 75.73 -5.5%
DDM - Multi 46.56 - 114.84 66.42 -17.1%

PLUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,148.29
Beta 1.66
Outstanding shares (mil) 26.80
Enterprise Value (mil) 1,999.45
Market risk premium 4.60%
Cost of Equity 7.42%
Cost of Debt 5.42%
WACC 7.37%