Is PSN undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of Parsons Corp (PSN) is 152.17 USD. This PSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.46 USD, the upside of Parsons Corp is 151.70%. This means that PSN is undervalued by 151.70%.
The range of the Intrinsic Value is 98.82 - 327.62 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.82 - 327.62 | 152.17 | 151.7% |
| DCF (Growth 10y) | 139.04 - 434.12 | 208.25 | 244.4% |
| DCF (EBITDA 5y) | 102.08 - 140.72 | 115.46 | 91.0% |
| DCF (EBITDA 10y) | 138.29 - 196.61 | 159.53 | 163.9% |
| Fair Value | 46.18 - 46.18 | 46.18 | -23.62% |
| EV/EBITDA | 53.86 - 80.32 | 65.97 | 9.1% |
| EPV | 31.78 - 44.22 | 38.00 | -37.2% |
| DDM - Stable | 23.15 - 84.19 | 53.67 | -11.2% |
| DDM - Multi | 79.45 - 228.51 | 118.39 | 95.8% |
| Market Cap (mil) | 6,455.92 |
| Beta | 0.63 |
| Outstanding shares (mil) | 106.78 |
| Enterprise Value (mil) | 6,455.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.00% |
| Cost of Debt | 4.25% |
| WACC | 7.22% |