As of 2024-12-13, the Intrinsic Value of SIGA Technologies Inc (SIGA) is
19.11 USD. This SIGA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.15 USD, the upside of SIGA Technologies Inc is
210.70%.
The range of the Intrinsic Value is 15.95 - 24.18 USD
19.11 USD
Intrinsic Value
SIGA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.95 - 24.18 |
19.11 |
210.7% |
| DCF (Growth 10y) |
19.50 - 29.48 |
23.35 |
279.6% |
| DCF (EBITDA 5y) |
14.95 - 18.93 |
16.89 |
174.6% |
| DCF (EBITDA 10y) |
18.91 - 24.70 |
21.63 |
251.6% |
| Fair Value |
30.02 - 30.02 |
30.02 |
388.18% |
| P/E |
14.05 - 30.36 |
23.13 |
276.0% |
| EV/EBITDA |
13.08 - 16.37 |
15.19 |
147.1% |
| EPV |
10.48 - 13.71 |
12.09 |
96.6% |
| DDM - Stable |
6.23 - 13.62 |
9.92 |
61.4% |
| DDM - Multi |
8.24 - 13.96 |
10.35 |
68.3% |
SIGA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
438.93 |
| Beta |
1.24 |
| Outstanding shares (mil) |
71.37 |
| Enterprise Value (mil) |
339.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.22% |
| Cost of Debt |
5.00% |
| WACC |
7.53% |