As of 2024-12-15, the Intrinsic Value of RingCentral Inc (RNG) is
46.40 USD. This RNG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 39.05 USD, the upside of RingCentral Inc is
18.80%.
The range of the Intrinsic Value is 28.39 - 66.48 USD
46.40 USD
Intrinsic Value
RNG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(151.52) - (42.61) |
(59.80) |
-253.1% |
| DCF (Growth 10y) |
(35.26) - (95.06) |
(44.91) |
-215.0% |
| DCF (EBITDA 5y) |
28.39 - 66.48 |
46.40 |
18.8% |
| DCF (EBITDA 10y) |
58.71 - 152.80 |
99.87 |
155.7% |
| Fair Value |
-5.44 - -5.44 |
-5.44 |
-113.92% |
| P/E |
(49.44) - (58.29) |
(51.63) |
-232.2% |
| EV/EBITDA |
18.55 - 61.46 |
36.65 |
-6.1% |
| EPV |
(46.04) - (66.02) |
(56.03) |
-243.5% |
| DDM - Stable |
(8.40) - (39.73) |
(24.06) |
-161.6% |
| DDM - Multi |
(4.42) - (16.75) |
(7.05) |
-118.0% |
RNG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,531.29 |
| Beta |
1.53 |
| Outstanding shares (mil) |
90.43 |
| Enterprise Value (mil) |
4,851.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.77% |
| Cost of Debt |
5.50% |
| WACC |
8.43% |