SPLK
Splunk Inc
Price:  
156.90 
USD
Volume:  
18,210,698.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Splunk Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Splunk Inc (SPLK) is 22.23 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 %.

The range of the Intrinsic Value is 12.45 - 50.86 USD

156.90 USD
Stock Price
22.23 USD
Intrinsic Value
Intrinsic Value Details

Splunk Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.45 - 50.86 22.23 -85.8%
DCF (Growth 10y) 30.92 - 103.51 49.47 -68.5%
DCF (EBITDA 5y) 61.18 - 108.09 94.36 -39.9%
DCF (EBITDA 10y) 80.87 - 151.84 126.60 -19.3%
Fair Value 10.90 - 10.90 10.90 -93.05%
P/E 101.04 - 148.96 119.90 -23.6%
EV/EBITDA 46.87 - 79.95 73.03 -53.5%
EPV (29.29) - (35.85) (32.57) -120.8%
DDM - Stable 15.51 - 56.59 36.05 -77.0%
DDM - Multi 35.42 - 102.76 52.97 -66.2%

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 8.78%
Cost of Debt 5.00%
WACC 8.37%