QLYS
Qualys Inc
Price:  
138.84 
USD
Volume:  
335,012.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Qualys Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Qualys Inc (QLYS) is 106.44 USD. This Qualys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.84 USD, the upside of Qualys Inc is %.

The range of the Intrinsic Value is 81.41 - 162.27 USD

138.84 USD
Stock Price
106.44 USD
Intrinsic Value
Intrinsic Value Details

Qualys Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.41 - 162.27 106.44 -23.3%
DCF (Growth 10y) 98.72 - 187.88 126.50 -8.9%
DCF (EBITDA 5y) 87.89 - 109.66 100.65 -27.5%
DCF (EBITDA 10y) 101.85 - 129.15 116.86 -15.8%
Fair Value 108.13 - 108.13 108.13 -22.12%
P/E 133.94 - 143.60 137.97 -0.6%
EV/EBITDA 70.33 - 122.10 93.33 -32.8%
EPV 41.93 - 48.44 45.18 -67.5%
DDM - Stable 26.93 - 62.27 44.60 -67.9%
DDM - Multi 35.25 - 64.82 45.81 -67.0%

Qualys Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,128.75
Beta 1.03
Outstanding shares (mil) 36.94
Enterprise Value (mil) 4,854.97
Market risk premium 4.60%
Cost of Equity 12.88%
Cost of Debt 5.00%
WACC 8.55%