As of 2024-12-12, the Intrinsic Value of Splunk Inc (SPLK) is
24.07 USD. This Splunk valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 156.90 USD, the upside of Splunk Inc is
-84.70%.
The range of the Intrinsic Value is 12.63 - 65.21 USD
24.07 USD
Intrinsic Value
Splunk Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.63 - 65.21 |
24.07 |
-84.7% |
| DCF (Growth 10y) |
31.29 - 131.78 |
53.22 |
-66.1% |
| DCF (EBITDA 5y) |
55.34 - 94.88 |
74.95 |
-52.2% |
| DCF (EBITDA 10y) |
74.23 - 137.53 |
103.90 |
-33.8% |
| Fair Value |
10.90 - 10.90 |
10.90 |
-93.05% |
| P/E |
82.35 - 130.19 |
103.71 |
-33.9% |
| EV/EBITDA |
41.77 - 84.22 |
61.94 |
-60.5% |
| EPV |
(29.40) - (37.55) |
(33.48) |
-121.3% |
| DDM - Stable |
15.64 - 69.97 |
42.81 |
-72.7% |
| DDM - Multi |
35.76 - 128.57 |
56.46 |
-64.0% |
Splunk Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26,437.65 |
| Beta |
0.37 |
| Outstanding shares (mil) |
168.50 |
| Enterprise Value (mil) |
27,901.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.51% |
| Cost of Debt |
5.00% |
| WACC |
8.13% |