As of 2024-12-15, the Intrinsic Value of Progress Software Corp (PRGS) is
72.37 USD. This PRGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.90 USD, the upside of Progress Software Corp is
5.00%.
The range of the Intrinsic Value is 41.39 - 202.58 USD
72.37 USD
Intrinsic Value
PRGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.39 - 202.58 |
72.37 |
5.0% |
| DCF (Growth 10y) |
59.33 - 259.95 |
98.09 |
42.4% |
| DCF (EBITDA 5y) |
32.59 - 38.77 |
35.39 |
-48.6% |
| DCF (EBITDA 10y) |
49.16 - 62.21 |
55.10 |
-20.0% |
| Fair Value |
48.14 - 48.14 |
48.14 |
-30.13% |
| P/E |
52.29 - 69.67 |
60.66 |
-12.0% |
| EV/EBITDA |
25.80 - 74.18 |
50.78 |
-26.3% |
| EPV |
47.96 - 69.87 |
58.91 |
-14.5% |
| DDM - Stable |
21.42 - 93.63 |
57.53 |
-16.5% |
| DDM - Multi |
31.50 - 103.52 |
47.89 |
-30.5% |
PRGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,956.50 |
| Beta |
0.47 |
| Outstanding shares (mil) |
42.91 |
| Enterprise Value (mil) |
3,519.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.57% |
| Cost of Debt |
4.39% |
| WACC |
6.80% |