As of 2024-12-15, the Intrinsic Value of Qualys Inc (QLYS) is
138.05 USD. This Qualys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 147.54 USD, the upside of Qualys Inc is
-6.40%.
The range of the Intrinsic Value is 90.95 - 329.20 USD
138.05 USD
Intrinsic Value
Qualys Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
90.95 - 329.20 |
138.05 |
-6.4% |
| DCF (Growth 10y) |
111.94 - 386.15 |
166.45 |
12.8% |
| DCF (EBITDA 5y) |
83.32 - 93.52 |
87.93 |
-40.4% |
| DCF (EBITDA 10y) |
102.91 - 122.33 |
111.75 |
-24.3% |
| Fair Value |
114.60 - 114.60 |
114.60 |
-22.32% |
| P/E |
139.74 - 168.40 |
153.81 |
4.3% |
| EV/EBITDA |
67.84 - 102.82 |
78.92 |
-46.5% |
| EPV |
48.31 - 62.36 |
55.34 |
-62.5% |
| DDM - Stable |
37.04 - 149.96 |
93.50 |
-36.6% |
| DDM - Multi |
47.33 - 153.30 |
72.84 |
-50.6% |
Qualys Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,398.49 |
| Beta |
1.43 |
| Outstanding shares (mil) |
36.59 |
| Enterprise Value (mil) |
5,163.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.30% |
| Cost of Debt |
5.00% |
| WACC |
6.76% |