As of 2024-12-14, the Intrinsic Value of PROG Holdings Inc (PRG) is
66.36 USD. This PRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.13 USD, the upside of PROG Holdings Inc is
50.40%.
The range of the Intrinsic Value is 53.23 - 87.28 USD
66.36 USD
Intrinsic Value
PRG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.23 - 87.28 |
66.36 |
50.4% |
| DCF (Growth 10y) |
62.06 - 98.06 |
75.99 |
72.2% |
| DCF (EBITDA 5y) |
48.36 - 72.96 |
63.50 |
43.9% |
| DCF (EBITDA 10y) |
57.72 - 84.60 |
73.21 |
65.9% |
| Fair Value |
74.70 - 74.70 |
74.70 |
69.27% |
| P/E |
38.64 - 73.46 |
54.43 |
23.3% |
| EV/EBITDA |
60.89 - 545.09 |
278.05 |
530.1% |
| EPV |
1,164.22 - 1,508.74 |
1,336.48 |
2928.5% |
| DDM - Stable |
33.75 - 69.80 |
51.77 |
17.3% |
| DDM - Multi |
36.47 - 59.30 |
45.22 |
2.5% |
PRG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,833.16 |
| Beta |
0.87 |
| Outstanding shares (mil) |
41.54 |
| Enterprise Value (mil) |
2,204.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.91% |
| Cost of Debt |
4.75% |
| WACC |
6.08% |