As of 2024-12-15, the Intrinsic Value of Parsons Corp (PSN) is
117.95 USD. This PSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 96.56 USD, the upside of Parsons Corp is
22.10%.
The range of the Intrinsic Value is 80.73 - 218.20 USD
117.95 USD
Intrinsic Value
PSN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.73 - 218.20 |
117.95 |
22.1% |
| DCF (Growth 10y) |
125.40 - 319.63 |
178.26 |
84.6% |
| DCF (EBITDA 5y) |
120.24 - 149.86 |
133.06 |
37.8% |
| DCF (EBITDA 10y) |
159.05 - 207.72 |
180.24 |
86.7% |
| Fair Value |
3.70 - 3.70 |
3.70 |
-96.16% |
| P/E |
19.23 - 77.26 |
47.45 |
-50.9% |
| EV/EBITDA |
74.85 - 90.02 |
83.64 |
-13.4% |
| EPV |
20.10 - 27.12 |
23.61 |
-75.5% |
| DDM - Stable |
8.16 - 26.84 |
17.50 |
-81.9% |
| DDM - Multi |
76.09 - 193.36 |
109.06 |
12.9% |
PSN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,253.71 |
| Beta |
0.58 |
| Outstanding shares (mil) |
106.19 |
| Enterprise Value (mil) |
10,952.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.92% |
| Cost of Debt |
4.25% |
| WACC |
7.60% |