As of 2024-12-11, the Intrinsic Value of Priority Technology Holdings Inc (PRTH) is
14.32 USD. This PRTH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.86 USD, the upside of Priority Technology Holdings Inc is
45.20%.
The range of the Intrinsic Value is 8.45 - 26.14 USD
14.32 USD
Intrinsic Value
PRTH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.45 - 26.14 |
14.32 |
45.2% |
| DCF (Growth 10y) |
21.68 - 51.33 |
31.57 |
220.2% |
| DCF (EBITDA 5y) |
12.74 - 15.60 |
14.12 |
43.2% |
| DCF (EBITDA 10y) |
23.61 - 31.24 |
27.19 |
175.7% |
| Fair Value |
1.04 - 1.04 |
1.04 |
-89.45% |
| P/E |
2.47 - 5.51 |
4.11 |
-58.3% |
| EV/EBITDA |
(0.79) - 5.85 |
2.90 |
-70.6% |
| EPV |
2.03 - 6.27 |
4.15 |
-57.9% |
| DDM - Stable |
1.19 - 3.31 |
2.25 |
-77.2% |
| DDM - Multi |
15.03 - 26.29 |
18.67 |
89.3% |
PRTH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
760.90 |
| Beta |
2.16 |
| Outstanding shares (mil) |
77.17 |
| Enterprise Value (mil) |
1,536.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.97% |
| Cost of Debt |
8.80% |
| WACC |
8.88% |