As of 2025-06-13, the Intrinsic Value of Progress Software Corp (PRGS) is 80.53 USD. This PRGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.24 USD, the upside of Progress Software Corp is 27.30%.
The range of the Intrinsic Value is 35.78 - 351.03 USD
Based on its market price of 63.24 USD and our intrinsic valuation, Progress Software Corp (PRGS) is undervalued by 27.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.78 - 351.03 | 80.53 | 27.3% |
| DCF (Growth 10y) | 62.26 - 482.21 | 122.18 | 93.2% |
| DCF (EBITDA 5y) | 18.48 - 28.66 | 23.85 | -62.3% |
| DCF (EBITDA 10y) | 40.69 - 60.66 | 50.58 | -20.0% |
| Fair Value | 32.97 - 32.97 | 32.97 | -47.87% |
| P/E | 23.68 - 56.77 | 45.60 | -27.9% |
| EV/EBITDA | 2.42 - 67.93 | 34.00 | -46.2% |
| EPV | 39.57 - 68.77 | 54.17 | -14.3% |
| DDM - Stable | 13.46 - 60.81 | 37.13 | -41.3% |
| DDM - Multi | 35.76 - 122.17 | 54.93 | -13.1% |
| Market Cap (mil) | 2,721.22 |
| Beta | 0.12 |
| Outstanding shares (mil) | 43.03 |
| Enterprise Value (mil) | 4,094.34 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.90% |
| Cost of Debt | 4.54% |
| WACC | 6.41% |