SP
SP Plus Corp
Price:  
53.99 
USD
Volume:  
594,032.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SP Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of SP Plus Corp (SP) is 69.07 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 44.40 - 133.47 USD

53.99 USD
Stock Price
69.07 USD
Intrinsic Value
Intrinsic Value Details

SP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.40 - 133.47 69.07 27.9%
DCF (Growth 10y) 53.41 - 144.52 78.86 46.1%
DCF (EBITDA 5y) 36.52 - 55.09 45.97 -14.9%
DCF (EBITDA 10y) 46.32 - 69.69 57.62 6.7%
Fair Value 7.65 - 7.65 7.65 -85.83%
P/E 22.00 - 33.27 28.53 -47.2%
EV/EBITDA 30.86 - 54.20 41.10 -23.9%
EPV 40.56 - 59.80 50.18 -7.1%
DDM - Stable 13.14 - 41.01 27.07 -49.9%
DDM - Multi 30.65 - 76.09 43.91 -18.7%

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 8.75%
Cost of Debt 6.28%
WACC 7.72%