PRGS
Progress Software Corp
Price:  
53.35 
USD
Volume:  
591,108.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PRGS Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Progress Software Corp (PRGS) is 61.66 USD. This PRGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.35 USD, the upside of Progress Software Corp is %.

The range of the Intrinsic Value is 34.27 - 179.51 USD

53.35 USD
Stock Price
61.66 USD
Intrinsic Value
Intrinsic Value Details

PRGS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.27 - 179.51 61.66 15.6%
DCF (Growth 10y) 51.52 - 241.27 87.54 64.1%
DCF (EBITDA 5y) 34.43 - 47.34 40.88 -23.4%
DCF (EBITDA 10y) 49.94 - 73.12 60.92 14.2%
Fair Value 40.02 - 40.02 40.02 -24.99%
P/E 54.21 - 67.64 60.53 13.5%
EV/EBITDA 29.32 - 91.79 61.74 15.7%
EPV 37.88 - 59.38 48.63 -8.8%
DDM - Stable 14.90 - 61.36 38.13 -28.5%
DDM - Multi 26.34 - 82.05 39.61 -25.7%

PRGS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,341.00
Beta 0.74
Outstanding shares (mil) 43.88
Enterprise Value (mil) 2,938.03
Market risk premium 4.60%
Cost of Equity 8.93%
Cost of Debt 4.71%
WACC 7.75%