As of 2024-12-15, the Intrinsic Value of Pzena Investment Management Inc (PZN) is
19.33 USD. This PZN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.65 USD, the upside of Pzena Investment Management Inc is
100.30%.
The range of the Intrinsic Value is 16.23 - 24.21 USD
19.33 USD
Intrinsic Value
PZN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.23 - 24.21 |
19.33 |
100.3% |
| DCF (Growth 10y) |
19.90 - 29.71 |
23.73 |
145.9% |
| DCF (EBITDA 5y) |
17.82 - 23.51 |
20.05 |
107.7% |
| DCF (EBITDA 10y) |
21.31 - 29.18 |
24.47 |
153.5% |
| Fair Value |
4.14 - 4.14 |
4.14 |
-57.05% |
| P/E |
1.54 - 15.86 |
7.84 |
-18.8% |
| EV/EBITDA |
13.18 - 19.91 |
16.10 |
66.9% |
| EPV |
9.27 - 12.33 |
10.80 |
11.9% |
| DDM - Stable |
1.15 - 2.32 |
1.73 |
-82.1% |
| DDM - Multi |
15.00 - 22.78 |
18.03 |
86.8% |
PZN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
710.99 |
| Beta |
1.30 |
| Outstanding shares (mil) |
73.68 |
| Enterprise Value (mil) |
636.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.22% |
| Cost of Debt |
5.00% |
| WACC |
9.21% |