QLYS
Qualys Inc
Price:  
136.88 
USD
Volume:  
312,104.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Qualys Intrinsic Value

-5.80 %
Upside

What is the intrinsic value of Qualys?

As of 2025-05-17, the Intrinsic Value of Qualys Inc (QLYS) is 128.98 USD. This Qualys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.88 USD, the upside of Qualys Inc is -5.80%.

The range of the Intrinsic Value is 84.63 - 317.15 USD

Is Qualys undervalued or overvalued?

Based on its market price of 136.88 USD and our intrinsic valuation, Qualys Inc (QLYS) is overvalued by 5.80%.

136.88 USD
Stock Price
128.98 USD
Intrinsic Value
Intrinsic Value Details

Qualys Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 84.63 - 317.15 128.98 -5.8%
DCF (Growth 10y) 106.50 - 389.59 160.89 17.5%
DCF (EBITDA 5y) 82.50 - 101.15 91.22 -33.4%
DCF (EBITDA 10y) 102.28 - 135.55 117.36 -14.3%
Fair Value 111.55 - 111.55 111.55 -18.50%
P/E 86.19 - 135.83 129.43 -5.4%
EV/EBITDA 62.27 - 76.99 67.96 -50.3%
EPV 53.74 - 78.38 66.06 -51.7%
DDM - Stable 31.52 - 153.10 92.31 -32.6%
DDM - Multi 41.58 - 173.52 69.01 -49.6%

Qualys Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,975.59
Beta 1.17
Outstanding shares (mil) 36.35
Enterprise Value (mil) 4,743.41
Market risk premium 4.60%
Cost of Equity 9.71%
Cost of Debt 5.00%
WACC 6.92%