RNG
RingCentral Inc
Price:  
27.97 
USD
Volume:  
2,979,299.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RNG Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of RingCentral Inc (RNG) is 66.96 USD. This RNG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 27.97 USD, the upside of RingCentral Inc is %.

The range of the Intrinsic Value is 54.76 - 88.58 USD

27.97 USD
Stock Price
66.96 USD
Intrinsic Value
Intrinsic Value Details

RNG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (123.09) - (39.95) (54.54) -295.0%
DCF (Growth 10y) (35.53) - (89.47) (45.21) -261.6%
DCF (EBITDA 5y) 54.76 - 88.58 66.96 139.4%
DCF (EBITDA 10y) 102.83 - 200.89 138.84 396.4%
Fair Value -7.56 - -7.56 -7.56 -127.02%
P/E (73.65) - (88.62) (80.69) -388.5%
EV/EBITDA 25.99 - 37.32 28.70 2.6%
EPV (43.44) - (62.46) (52.95) -289.3%
DDM - Stable (9.88) - (40.56) (25.22) -190.2%
DDM - Multi (3.44) - (11.68) (5.39) -119.3%

RNG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,577.99
Beta 2.37
Outstanding shares (mil) 92.17
Enterprise Value (mil) 3,916.24
Market risk premium 4.60%
Cost of Equity 11.03%
Cost of Debt 5.50%
WACC 8.95%