As of 2024-12-15, the Intrinsic Value of Q2 Holdings Inc (QTWO) is
3.09 USD. This QTWO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 105.10 USD, the upside of Q2 Holdings Inc is
-97.10%.
The range of the Intrinsic Value is 0.75 - 7.37 USD
QTWO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(26.56) - (9.77) |
(13.16) |
-112.5% |
| DCF (Growth 10y) |
(4.31) - (0.20) |
(3.54) |
-103.4% |
| DCF (EBITDA 5y) |
0.75 - 7.37 |
3.09 |
-97.1% |
| DCF (EBITDA 10y) |
10.09 - 33.54 |
18.13 |
-82.7% |
| Fair Value |
-4.70 - -4.70 |
-4.70 |
-104.47% |
| P/E |
(33.94) - (32.19) |
(32.60) |
-131.0% |
| EV/EBITDA |
2.94 - 13.43 |
6.82 |
-93.5% |
| EPV |
(6.36) - (8.33) |
(7.34) |
-107.0% |
| DDM - Stable |
(7.98) - (37.77) |
(22.88) |
-121.8% |
| DDM - Multi |
(0.23) - (0.78) |
(0.34) |
-100.3% |
QTWO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,348.04 |
| Beta |
1.84 |
| Outstanding shares (mil) |
60.40 |
| Enterprise Value (mil) |
6,519.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.50% |
| WACC |
8.96% |