As of 2025-01-17, the Intrinsic Value of Progress Software Corp (PRGS) is
70.76 USD. This PRGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.72 USD, the upside of Progress Software Corp is
11.00%.
The range of the Intrinsic Value is 40.98 - 189.46 USD
70.76 USD
Intrinsic Value
PRGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.98 - 189.46 |
70.76 |
11.0% |
| DCF (Growth 10y) |
56.19 - 231.76 |
91.56 |
43.7% |
| DCF (EBITDA 5y) |
27.39 - 34.59 |
30.71 |
-51.8% |
| DCF (EBITDA 10y) |
41.40 - 53.44 |
46.92 |
-26.4% |
| Fair Value |
48.14 - 48.14 |
48.14 |
-24.45% |
| P/E |
47.26 - 64.93 |
55.45 |
-13.0% |
| EV/EBITDA |
25.28 - 75.91 |
49.27 |
-22.7% |
| EPV |
52.31 - 70.76 |
61.53 |
-3.4% |
| DDM - Stable |
23.51 - 94.41 |
58.96 |
-7.5% |
| DDM - Multi |
30.19 - 90.58 |
44.86 |
-29.6% |
PRGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,734.23 |
| Beta |
0.46 |
| Outstanding shares (mil) |
42.91 |
| Enterprise Value (mil) |
3,296.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.28% |
| Cost of Debt |
4.39% |
| WACC |
6.51% |