As of 2024-12-14, the Intrinsic Value of Rimini Street Inc (RMNI) is
4.22 USD. This RMNI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.97 USD, the upside of Rimini Street Inc is
114.20%.
The range of the Intrinsic Value is 3.69 - 5.00 USD
RMNI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.69 - 5.00 |
4.22 |
114.2% |
| DCF (Growth 10y) |
4.13 - 5.55 |
4.71 |
138.9% |
| DCF (EBITDA 5y) |
4.78 - 7.62 |
5.98 |
203.7% |
| DCF (EBITDA 10y) |
4.83 - 7.48 |
5.93 |
200.8% |
| Fair Value |
-9.23 - -9.23 |
-9.23 |
-568.70% |
| P/E |
(7.72) - 6.07 |
(1.14) |
-157.7% |
| EV/EBITDA |
4.67 - 11.10 |
7.01 |
255.8% |
| EPV |
4.05 - 5.09 |
4.57 |
132.0% |
| DDM - Stable |
(2.04) - (3.92) |
(2.98) |
-251.2% |
| DDM - Multi |
1.82 - 2.82 |
2.22 |
12.7% |
RMNI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
179.11 |
| Beta |
0.80 |
| Outstanding shares (mil) |
90.92 |
| Enterprise Value (mil) |
131.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.09% |
| Cost of Debt |
5.00% |
| WACC |
8.99% |