As of 2024-12-14, the Intrinsic Value of QAD Inc (QADA) is
40.17 USD. This QADA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.63 USD, the upside of QAD Inc is
-54.20%.
The range of the Intrinsic Value is 26.86 - 107.49 USD
40.17 USD
Intrinsic Value
QADA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.86 - 107.49 |
40.17 |
-54.2% |
| DCF (Growth 10y) |
35.01 - 141.81 |
52.75 |
-39.8% |
| DCF (EBITDA 5y) |
25.32 - 31.56 |
28.07 |
-68.0% |
| DCF (EBITDA 10y) |
31.57 - 41.96 |
36.09 |
-58.8% |
| Fair Value |
1.67 - 1.67 |
1.67 |
-98.09% |
| P/E |
7.14 - 20.41 |
12.13 |
-86.2% |
| EV/EBITDA |
11.55 - 24.89 |
17.13 |
-80.5% |
| EPV |
9.12 - 10.49 |
9.81 |
-88.8% |
| DDM - Stable |
3.97 - 25.52 |
14.74 |
-83.2% |
| DDM - Multi |
20.31 - 95.04 |
32.79 |
-62.6% |
QADA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,814.82 |
| Beta |
1.24 |
| Outstanding shares (mil) |
20.71 |
| Enterprise Value (mil) |
1,690.64 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.54% |
| Cost of Debt |
4.37% |
| WACC |
7.51% |