As of 2024-12-14, the Intrinsic Value of ePlus inc (PLUS) is
86.48 USD. This PLUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.14 USD, the upside of ePlus inc is
12.10%.
The range of the Intrinsic Value is 64.20 - 141.17 USD
86.48 USD
Intrinsic Value
PLUS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.20 - 141.17 |
86.48 |
12.1% |
| DCF (Growth 10y) |
67.07 - 137.48 |
87.66 |
13.6% |
| DCF (EBITDA 5y) |
53.76 - 61.94 |
56.14 |
-27.2% |
| DCF (EBITDA 10y) |
62.85 - 76.57 |
67.86 |
-12.0% |
| Fair Value |
55.55 - 55.55 |
55.55 |
-27.99% |
| P/E |
64.33 - 84.96 |
75.29 |
-2.4% |
| EV/EBITDA |
46.80 - 71.78 |
55.05 |
-28.6% |
| EPV |
64.81 - 89.39 |
77.10 |
-0.1% |
| DDM - Stable |
36.56 - 114.80 |
75.68 |
-1.9% |
| DDM - Multi |
46.43 - 114.82 |
66.29 |
-14.1% |
PLUS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,067.35 |
| Beta |
1.67 |
| Outstanding shares (mil) |
26.80 |
| Enterprise Value (mil) |
1,918.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.43% |
| Cost of Debt |
5.42% |
| WACC |
7.37% |