As of 2024-07-27, the Intrinsic Value of SP Plus Corp (SP) is
69.99 USD. This SP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.99 USD, the upside of SP Plus Corp is
%.
The range of the Intrinsic Value is 45.32 - 133.47 USD
69.99 USD
Intrinsic Value
SP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.32 - 133.47 |
69.99 |
29.6% |
| DCF (Growth 10y) |
54.49 - 144.52 |
79.90 |
48.0% |
| DCF (EBITDA 5y) |
36.72 - 55.09 |
46.09 |
-14.6% |
| DCF (EBITDA 10y) |
46.75 - 69.69 |
57.88 |
7.2% |
| Fair Value |
7.65 - 7.65 |
7.65 |
-85.83% |
| P/E |
11.29 - 30.42 |
20.53 |
-62.0% |
| EV/EBITDA |
30.86 - 54.20 |
41.10 |
-23.9% |
| EPV |
41.22 - 59.80 |
50.51 |
-6.4% |
| DDM - Stable |
13.36 - 41.01 |
27.18 |
-49.7% |
| DDM - Multi |
31.25 - 76.09 |
44.49 |
-17.6% |
SP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,069.00 |
| Beta |
0.42 |
| Outstanding shares (mil) |
19.80 |
| Enterprise Value (mil) |
1,401.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.69% |
| Cost of Debt |
6.28% |
| WACC |
7.67% |