QLYS
Qualys Inc
Price:  
153.60 
USD
Volume:  
145,776.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Qualys Intrinsic Value

-6.20 %
Upside

As of 2024-12-04, the Intrinsic Value of Qualys Inc (QLYS) is 144.11 USD. This Qualys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 153.60 USD, the upside of Qualys Inc is -6.20%.

The range of the Intrinsic Value is 94.49 - 348.79 USD

153.60 USD
Stock Price
144.11 USD
Intrinsic Value
Intrinsic Value Details

Qualys Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 94.49 - 348.79 144.11 -6.2%
DCF (Growth 10y) 119.00 - 420.80 178.23 16.0%
DCF (EBITDA 5y) 85.05 - 95.59 89.68 -41.6%
DCF (EBITDA 10y) 107.56 - 128.72 117.04 -23.8%
Fair Value 114.60 - 114.60 114.60 -25.39%
P/E 142.33 - 165.79 155.62 1.3%
EV/EBITDA 65.44 - 116.52 77.70 -49.4%
EPV 47.40 - 62.16 54.78 -64.3%
DDM - Stable 35.64 - 147.77 91.70 -40.3%
DDM - Multi 48.11 - 160.35 74.63 -51.4%

Qualys Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,620.22
Beta 1.43
Outstanding shares (mil) 36.59
Enterprise Value (mil) 5,384.79
Market risk premium 4.60%
Cost of Equity 9.49%
Cost of Debt 5.00%
WACC 6.85%