SPLK
Splunk Inc
Price:  
155.55 
USD
Volume:  
1,195,441.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Splunk Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Splunk Inc (SPLK) is 3.15 USD. This Splunk valuation is based on the model Peter Lynch Fair Value. With the current market price of 155.55 USD, the upside of Splunk Inc is %.

155.55 USD
Stock Price
3.15 USD
Intrinsic Value
Intrinsic Value Details

Splunk Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (151.77) - (63.27) (85.65) -155.1%
DCF (Growth 10y) (71.45) - (165.11) (95.33) -161.3%
DCF (EBITDA 5y) (35.78) - (44.43) (1,234.50) -123450.0%
DCF (EBITDA 10y) (33.79) - (31.46) (1,234.50) -123450.0%
Fair Value 3.15 - 3.15 3.15 -97.98%
P/E 33.67 - 49.56 40.05 -74.3%
EV/EBITDA 22.42 - 44.54 36.15 -76.8%
EPV (51.36) - (65.27) (58.31) -137.5%
DDM - Stable 5.98 - 19.56 12.77 -91.8%
DDM - Multi (11.43) - (29.07) (16.41) -110.5%

Splunk Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,210.18
Beta 0.68
Outstanding shares (mil) 168.50
Enterprise Value (mil) 28,387.13
Market risk premium 4.60%
Cost of Equity 9.13%
Cost of Debt 6.12%
WACC 8.72%